AI 銘柄分析 · 10年
KB Financial Group Inc.
105560 · KRW · 分析基準日 2026-11-06
KB金融：銀行収益と規制資本からみる10年評価
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
銀行・証券・保険の収益、普通株主に帰属する資本、配当や買戻しを5シナリオで評価。2026年Q3はレビュー前の速報で、基準日の自己株数と規制資本は代理値です。韓国でETFが負担する実効源泉税は未反映。将来の配当と株主還元は予測です。
要約の補足
- thesis
High CET1 but return on ordinary common equity and RWA determine justified valuation; bank deposits fund loans and are not industrial net debt.
- opportunities
- 1
fee-led KB Securities, insurance franchise and group-wide cross-selling
- 2
manageable regulatory CET1 buffer may fund dividends and retirements
- 3
bank funding franchise and resilient deposits
- risks
内容を開く
- 1
credit cycle, household mortgages and property finance
- 2
NIM compression or rising deposit betas
- 3
capital regulation, IFRS17 insurance volatility and derivatives
- 4
provisional Q3 report and exact Nov6 shares unresolved
- 5
cash- vs equity-settled share compensation
- 6
FX, EWY dividend withholding and Korean shares ETF pass-through
- price_2026_11_06_confirmed
- はい
- taxation
Korean ETF-level effective source withholding and refunds unconfirmed; all cashflows PRE-Korean withholding; no Japan/US investor taxes or ETF management expenses
結論の補足
- ja
CET1 13.80%の韓国大手総合金融。配当・自己株買いの普通株主帰属を分けた予測評価。
- investment_case
profitability, KB Kookmin bank dominant but growth in securities/insurance; management capital allocation and loan credit cycle
- base_price_krw
- 151000
- implied_expected_pre_tax_price_krw
- 157926.36567
- implied_expected_upside
- 0.04587
- expected_IRR_from_probability_weighted_dated_holder_CF
- 0.118394525
- discount_rate_k
- 0.112
- probability_weighted_cash_dividends_and_tender_oku
- 353568.1353182
- probability_weighted_terminal_old_cohort_oku
- 972673.9012955
- conclusion
model only; does not include Korean withholding, FX, EWY expense ratio or investor-level tax
- conditional_share_denominator
Oct29 ordinary dividend resolution proxy; exact Nov6 unverified
事業
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力・事業の質
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界と環境
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価の前提と確認
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
資本コストの前提
- 資本コスト
- 11.20%
- currency
KRW
- interpretation
ordinary Korean bank common equity required return before EWY withholding
- 方法
declared analyst assumption; not inferred from current P/E/P/B
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 617,996.78 | 1,474,546.20 |
| やや強気 | 20.0% | 486,007.78 | 1,192,311.70 |
| 中立 | 40.0% | 372,028.53 | 1,006,685.06 |
| やや弱気 | 22.0% | 184,736.01 | 685,651.94 |
| 弱気 | 8.0% | 63,919.61 | 415,493.60 |
中立（確率 40.0%）
銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。
日付別キャッシュフロー
- 1
内容を開く
- event_id
neutral_e00001
- 想定日
2026-11-10
- year
- 0.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
preflight_2026_KRX_derived
- transaction_status
known_board_for_2026_only
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2026-11-10
- target_ex_date_to_verify
2026-11-11
- target_record_date_to_verify
2026-11-12
- target_payment_date_to_verify
2026-11-27
- target_ex_date_status
KRX_settlement_rule_derived_asof_cutoff
- target_record_date_status
confirmed_board_resolution_2026_10_29
- target_payment_date_status
not_announced_forecast
- 2
内容を開く
- event_id
neutral_e00002
- 想定日
2026-11-11
- year
- 0.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
exchange_rule_derived_from_confirmed_record
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- entitlement_factor
- 1
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2026-11-11
- entitlement_record_date_assumed
2026-11-12
- entitlement_ex_date_status
KRX_rule_derived
- entitlement_record_date_status
board_confirmed
- 3
内容を開く
- event_id
neutral_e00003
- 想定日
2026-11-12
- year
- 0.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
company_confirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- record_date
2026-11-12
- cohort_dividend_receivable_oku
- 4049.1844911
- declared_company_dividend_oku
- 4049.1844911
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2026-11-11
- record_date_asof_status
board_confirmed
- entitlement_ex_date_status
KRX_rule_derived
- 4
内容を開く
- event_id
neutral_e00004
- 想定日
2026-11-27
- year
- 0.05749486653
- 金額
- 4049.1844911
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_payment_date_2026_board_declared
- transaction_status
board_declared_unpaid_as_of_2026_11_06
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- company_cash_out_bn
- 404.918449
- holder_record_date
2026-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2026-11-27
- payment_date_status
unannounced_assumption
- entitlement_ex_date_assumed
2026-11-11
- entitlement_ex_date_status
KRX_rule_derived_not_issuer_confirmed
- entitlement_record_date_status
board_confirmed
- ex_date_is_payment_date
- いいえ
- 5
内容を開く
- event_id
neutral_e00005
- 想定日
2026-12-14
- year
- 0.10403832991
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2026-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 6
内容を開く
- event_id
neutral_e00006
- 想定日
2026-12-15
- year
- 0.1067761807
- 金額
- 18.4783224
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
conditional_2026_remaining_trust
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346963213
- share_of_common_after
- 1
- company_outlay_oku
- 18.4783224
- company_shares_repur
- 10608
- old_holder_shares_tendered
- 10608
- assumed_repurchase_price_krw
- 174192.33
- old_fraction_before
- 1
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 7
内容を開く
- event_id
neutral_e00007
- 想定日
2026-12-16
- year
- 0.10951403149
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_treasury_trust_completion_and_final_prices
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346963213
- share_of_common_after
- 1
- check_against
board trust expiry Dec16, company SEC/KRX execution and settlement record
- event_date_role
share_transaction_or_other_non_cash_event
- 8
内容を開く
- event_id
neutral_e00008
- 想定日
2026-12-28
- year
- 0.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346963213
- share_of_common_after
- 1
- projected_date
2026-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 9
内容を開く
- event_id
neutral_e00009
- 想定日
2026-12-30
- year
- 0.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- shares_delivered
- 26181
- grant_fair_value_oku
- 45.2711517
- shares_before
- 346963213
- shares_after
- 346989394
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 10
内容を開く
- event_id
neutral_e00010
- 想定日
2027-02-05
- year
- 0.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- cash_owed_by_company_oku
- 5638.875
- estimated_dps_krw
- 1625.08569
- ex_date_assumed
2027-02-26
- record_date_assumed
2027-03-01
- payment_date_assumed
2027-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 11
内容を開く
- event_id
neutral_e00011
- 想定日
2027-02-25
- year
- 0.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-02-25
- target_ex_date_to_verify
2027-02-26
- target_record_date_to_verify
2027-03-01
- target_payment_date_to_verify
2027-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 12
内容を開く
- event_id
neutral_e00012
- 想定日
2027-02-26
- year
- 0.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- entitlement_factor
- 0.999924548126
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-02-26
- entitlement_record_date_assumed
2027-03-01
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 13
内容を開く
- event_id
neutral_e00013
- 想定日
2027-03-01
- year
- 0.31485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- record_date
2027-03-01
- cohort_dividend_receivable_oku
- 5638.4495363
- declared_company_dividend_oku
- 5638.875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 14
内容を開く
- event_id
neutral_e00014
- 想定日
2027-04-15
- year
- 0.43805612594
- 金額
- 5638.4495363
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- company_cash_out_bn
- 563.8875
- holder_record_date
2027-03-01
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 15
内容を開く
- event_id
neutral_e00015
- 想定日
2027-04-23
- year
- 0.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- cash_owed_by_company_oku
- 5638.875
- estimated_dps_krw
- 1625.08569
- ex_date_assumed
2027-05-07
- record_date_assumed
2027-05-10
- payment_date_assumed
2027-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 16
内容を開く
- event_id
neutral_e00016
- 想定日
2027-05-06
- year
- 0.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-05-06
- target_ex_date_to_verify
2027-05-07
- target_record_date_to_verify
2027-05-10
- target_payment_date_to_verify
2027-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 17
内容を開く
- event_id
neutral_e00017
- 想定日
2027-05-07
- year
- 0.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- entitlement_factor
- 0.999924548126
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-05-07
- entitlement_record_date_assumed
2027-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 18
内容を開く
- event_id
neutral_e00018
- 想定日
2027-05-10
- year
- 0.50650239562
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- record_date
2027-05-10
- cohort_dividend_receivable_oku
- 5638.4495363
- declared_company_dividend_oku
- 5638.875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 19
内容を開く
- event_id
neutral_e00019
- 想定日
2027-05-21
- year
- 0.53661875428
- 金額
- 5638.4495363
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- company_cash_out_bn
- 563.8875
- holder_record_date
2027-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 20
内容を開く
- event_id
neutral_e00020
- 想定日
2027-07-22
- year
- 0.70636550308
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_trust_share_cancellation_not_assumed_complete
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- scheduled_check
2027-07-23
- check_against
SEC 6-K, DART and KRX retirement confirmation
- event_date_role
share_transaction_or_other_non_cash_event
- 21
内容を開く
- event_id
neutral_e00021
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- cash_owed_by_company_oku
- 5638.875
- estimated_dps_krw
- 1625.08569
- ex_date_assumed
2027-08-06
- record_date_assumed
2027-08-09
- payment_date_assumed
2027-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 22
内容を開く
- event_id
neutral_e00022
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
treasury_share_cancellation_zero_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- shares_cancelled
- 3960000
- share_count_nonneutral
- いいえ
- accounting
issued and treasury counts fall together; economic outstanding shares unchanged
- event_date_role
share_transaction_or_other_non_cash_event
- 23
内容を開く
- event_id
neutral_e00023
- 想定日
2027-08-05
- year
- 0.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-08-05
- target_ex_date_to_verify
2027-08-06
- target_record_date_to_verify
2027-08-09
- target_payment_date_to_verify
2027-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 24
内容を開く
- event_id
neutral_e00024
- 想定日
2027-08-06
- year
- 0.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- entitlement_factor
- 0.999924548126
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-08-06
- entitlement_record_date_assumed
2027-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 25
内容を開く
- event_id
neutral_e00025
- 想定日
2027-08-09
- year
- 0.75564681725
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- record_date
2027-08-09
- cohort_dividend_receivable_oku
- 5638.4495363
- declared_company_dividend_oku
- 5638.875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 26
内容を開く
- event_id
neutral_e00026
- 想定日
2027-08-23
- year
- 0.79397672827
- 金額
- 5638.4495363
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- company_cash_out_bn
- 563.8875
- holder_record_date
2027-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 27
内容を開く
- event_id
neutral_e00027
- 想定日
2027-10-29
- year
- 0.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- cash_owed_by_company_oku
- 5638.875
- estimated_dps_krw
- 1625.08569
- ex_date_assumed
2027-11-11
- record_date_assumed
2027-11-12
- payment_date_assumed
2027-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 28
内容を開く
- event_id
neutral_e00028
- 想定日
2027-11-10
- year
- 1.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-11-10
- target_ex_date_to_verify
2027-11-11
- target_record_date_to_verify
2027-11-12
- target_payment_date_to_verify
2027-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 29
内容を開く
- event_id
neutral_e00029
- 想定日
2027-11-11
- year
- 1.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- entitlement_factor
- 0.999924548126
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-11-11
- entitlement_record_date_assumed
2027-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 30
内容を開く
- event_id
neutral_e00030
- 想定日
2027-11-12
- year
- 1.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- record_date
2027-11-12
- cohort_dividend_receivable_oku
- 5638.4495363
- declared_company_dividend_oku
- 5638.875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 31
内容を開く
- event_id
neutral_e00031
- 想定日
2027-11-29
- year
- 1.06228610541
- 金額
- 5638.4495363
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- company_cash_out_bn
- 563.8875
- holder_record_date
2027-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 32
内容を開く
- event_id
neutral_e00032
- 想定日
2027-12-12
- year
- 1.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346963213
- common_outstanding_after
- 346989394
- share_of_common_after
- 0.999924548126
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2027-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 33
内容を開く
- event_id
neutral_e00033
- 想定日
2027-12-15
- year
- 1.106091718
- 金額
- 12302.0700509
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340461610
- share_of_common_after
- 0.999924548126
- company_outlay_oku
- 12302.9983351
- company_shares_repur
- 6527784
- old_holder_shares_tendered
- 6527291.4665
- assumed_repurchase_price_krw
- 188471.28
- old_fraction_before
- 0.999924548126
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 34
内容を開く
- event_id
neutral_e00034
- 想定日
2027-12-20
- year
- 1.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340461610
- share_of_common_after
- 0.999924548126
- CET1_ratio_at_event
- 0.14421731
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 35
内容を開く
- event_id
neutral_e00035
- 想定日
2027-12-28
- year
- 1.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340461610
- share_of_common_after
- 0.999924548126
- projected_date
2027-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 36
内容を開く
- event_id
neutral_e00036
- 想定日
2027-12-30
- year
- 1.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- shares_delivered
- 163851
- grant_fair_value_oku
- 305.9989761
- shares_before
- 340461610
- shares_after
- 340625461
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 37
内容を開く
- event_id
neutral_e00037
- 想定日
2028-02-04
- year
- 1.24572210815
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- cash_owed_by_company_oku
- 5782.0125
- estimated_dps_krw
- 1697.46926
- ex_date_assumed
2028-02-25
- record_date_assumed
2028-02-28
- payment_date_assumed
2028-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 38
内容を開く
- event_id
neutral_e00038
- 想定日
2028-02-24
- year
- 1.30047912389
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-02-24
- target_ex_date_to_verify
2028-02-25
- target_record_date_to_verify
2028-02-28
- target_payment_date_to_verify
2028-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 39
内容を開く
- event_id
neutral_e00039
- 想定日
2028-02-25
- year
- 1.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- entitlement_factor
- 0.999443554613
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-02-25
- entitlement_record_date_assumed
2028-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 40
内容を開く
- event_id
neutral_e00040
- 想定日
2028-02-28
- year
- 1.31143052704
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- record_date
2028-02-28
- cohort_dividend_receivable_oku
- 5778.7951258
- declared_company_dividend_oku
- 5782.0125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 41
内容を開く
- event_id
neutral_e00041
- 想定日
2028-04-17
- year
- 1.44558521561
- 金額
- 5778.7951258
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- company_cash_out_bn
- 578.20125
- holder_record_date
2028-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 42
内容を開く
- event_id
neutral_e00042
- 想定日
2028-04-21
- year
- 1.45653661875
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- cash_owed_by_company_oku
- 5782.0125
- estimated_dps_krw
- 1697.46926
- ex_date_assumed
2028-05-05
- record_date_assumed
2028-05-08
- payment_date_assumed
2028-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 43
内容を開く
- event_id
neutral_e00043
- 想定日
2028-05-04
- year
- 1.49212867899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-05-04
- target_ex_date_to_verify
2028-05-05
- target_record_date_to_verify
2028-05-08
- target_payment_date_to_verify
2028-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 44
内容を開く
- event_id
neutral_e00044
- 想定日
2028-05-05
- year
- 1.49486652977
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- entitlement_factor
- 0.999443554613
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-05-05
- entitlement_record_date_assumed
2028-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 45
内容を開く
- event_id
neutral_e00045
- 想定日
2028-05-08
- year
- 1.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- record_date
2028-05-08
- cohort_dividend_receivable_oku
- 5778.7951258
- declared_company_dividend_oku
- 5782.0125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 46
内容を開く
- event_id
neutral_e00046
- 想定日
2028-05-22
- year
- 1.54140999316
- 金額
- 5778.7951258
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- company_cash_out_bn
- 578.20125
- holder_record_date
2028-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 47
内容を開く
- event_id
neutral_e00047
- 想定日
2028-07-21
- year
- 1.70568104038
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- cash_owed_by_company_oku
- 5782.0125
- estimated_dps_krw
- 1697.46926
- ex_date_assumed
2028-08-04
- record_date_assumed
2028-08-07
- payment_date_assumed
2028-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 48
内容を開く
- event_id
neutral_e00048
- 想定日
2028-08-03
- year
- 1.74127310062
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-08-03
- target_ex_date_to_verify
2028-08-04
- target_record_date_to_verify
2028-08-07
- target_payment_date_to_verify
2028-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 49
内容を開く
- event_id
neutral_e00049
- 想定日
2028-08-04
- year
- 1.7440109514
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- entitlement_factor
- 0.999443554613
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-08-04
- entitlement_record_date_assumed
2028-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 50
内容を開く
- event_id
neutral_e00050
- 想定日
2028-08-07
- year
- 1.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- record_date
2028-08-07
- cohort_dividend_receivable_oku
- 5778.7951258
- declared_company_dividend_oku
- 5782.0125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 51
内容を開く
- event_id
neutral_e00051
- 想定日
2028-08-21
- year
- 1.79055441478
- 金額
- 5778.7951258
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- company_cash_out_bn
- 578.20125
- holder_record_date
2028-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 52
内容を開く
- event_id
neutral_e00052
- 想定日
2028-10-27
- year
- 1.97399041752
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- cash_owed_by_company_oku
- 5782.0125
- estimated_dps_krw
- 1697.46926
- ex_date_assumed
2028-11-10
- record_date_assumed
2028-11-13
- payment_date_assumed
2028-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 53
内容を開く
- event_id
neutral_e00053
- 想定日
2028-11-09
- year
- 2.00958247775
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-11-09
- target_ex_date_to_verify
2028-11-10
- target_record_date_to_verify
2028-11-13
- target_payment_date_to_verify
2028-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 54
内容を開く
- event_id
neutral_e00054
- 想定日
2028-11-10
- year
- 2.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- entitlement_factor
- 0.999443554613
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-11-10
- entitlement_record_date_assumed
2028-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 55
内容を開く
- event_id
neutral_e00055
- 想定日
2028-11-13
- year
- 2.0205338809
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- record_date
2028-11-13
- cohort_dividend_receivable_oku
- 5778.7951258
- declared_company_dividend_oku
- 5782.0125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 56
内容を開く
- event_id
neutral_e00056
- 想定日
2028-11-27
- year
- 2.05886379192
- 金額
- 5778.7951258
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- company_cash_out_bn
- 578.20125
- holder_record_date
2028-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 57
内容を開く
- event_id
neutral_e00057
- 想定日
2028-12-12
- year
- 2.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340435921.5335
- common_outstanding_after
- 340625461
- share_of_common_after
- 0.999443554613
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2028-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 58
内容を開く
- event_id
neutral_e00058
- 想定日
2028-12-15
- year
- 2.10814510609
- 金額
- 12608.2788141
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334410955
- share_of_common_after
- 0.999443554613
- company_outlay_oku
- 12615.2985388
- company_shares_repur
- 6214506
- old_holder_shares_tendered
- 6211047.9668
- assumed_repurchase_price_krw
- 202997.61
- old_fraction_before
- 0.999443554613
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 59
内容を開く
- event_id
neutral_e00059
- 想定日
2028-12-20
- year
- 2.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334410955
- share_of_common_after
- 0.999443554613
- CET1_ratio_at_event
- 0.14837701
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 60
内容を開く
- event_id
neutral_e00060
- 想定日
2028-12-28
- year
- 2.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334410955
- share_of_common_after
- 0.999443554613
- projected_date
2028-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 61
内容を開く
- event_id
neutral_e00061
- 想定日
2028-12-30
- year
- 2.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- shares_delivered
- 155484
- grant_fair_value_oku
- 312.7154017
- shares_before
- 334410955
- shares_after
- 334566439
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 62
内容を開く
- event_id
neutral_e00062
- 想定日
2029-02-05
- year
- 2.25051334702
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- cash_owed_by_company_oku
- 5928.7500937
- estimated_dps_krw
- 1772.06958
- ex_date_assumed
2029-02-26
- record_date_assumed
2029-02-27
- payment_date_assumed
2029-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 63
内容を開く
- event_id
neutral_e00063
- 想定日
2029-02-23
- year
- 2.29979466119
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-02-23
- target_ex_date_to_verify
2029-02-26
- target_record_date_to_verify
2029-02-27
- target_payment_date_to_verify
2029-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 64
内容を開く
- event_id
neutral_e00064
- 想定日
2029-02-26
- year
- 2.30800821355
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- entitlement_factor
- 0.998979080405
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-02-26
- entitlement_record_date_assumed
2029-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 65
内容を開く
- event_id
neutral_e00065
- 想定日
2029-02-27
- year
- 2.31074606434
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- record_date
2029-02-27
- cohort_dividend_receivable_oku
- 5922.6973166
- declared_company_dividend_oku
- 5928.7500937
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 66
内容を開く
- event_id
neutral_e00066
- 想定日
2029-04-16
- year
- 2.44216290212
- 金額
- 5922.6973166
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- company_cash_out_bn
- 592.875009
- holder_record_date
2029-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 67
内容を開く
- event_id
neutral_e00067
- 想定日
2029-04-23
- year
- 2.46132785763
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- cash_owed_by_company_oku
- 5928.7500937
- estimated_dps_krw
- 1772.06958
- ex_date_assumed
2029-05-07
- record_date_assumed
2029-05-08
- payment_date_assumed
2029-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 68
内容を開く
- event_id
neutral_e00068
- 想定日
2029-05-04
- year
- 2.49144421629
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-05-04
- target_ex_date_to_verify
2029-05-07
- target_record_date_to_verify
2029-05-08
- target_payment_date_to_verify
2029-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 69
内容を開く
- event_id
neutral_e00069
- 想定日
2029-05-07
- year
- 2.49965776865
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- entitlement_factor
- 0.998979080405
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-05-07
- entitlement_record_date_assumed
2029-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 70
内容を開く
- event_id
neutral_e00070
- 想定日
2029-05-08
- year
- 2.50239561944
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- record_date
2029-05-08
- cohort_dividend_receivable_oku
- 5922.6973166
- declared_company_dividend_oku
- 5928.7500937
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 71
内容を開く
- event_id
neutral_e00071
- 想定日
2029-05-21
- year
- 2.53798767967
- 金額
- 5922.6973166
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- company_cash_out_bn
- 592.875009
- holder_record_date
2029-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 72
内容を開く
- event_id
neutral_e00072
- 想定日
2029-07-23
- year
- 2.71047227926
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- cash_owed_by_company_oku
- 5928.7500937
- estimated_dps_krw
- 1772.06958
- ex_date_assumed
2029-08-06
- record_date_assumed
2029-08-07
- payment_date_assumed
2029-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 73
内容を開く
- event_id
neutral_e00073
- 想定日
2029-08-03
- year
- 2.74058863792
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-08-03
- target_ex_date_to_verify
2029-08-06
- target_record_date_to_verify
2029-08-07
- target_payment_date_to_verify
2029-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 74
内容を開く
- event_id
neutral_e00074
- 想定日
2029-08-06
- year
- 2.74880219028
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- entitlement_factor
- 0.998979080405
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-08-06
- entitlement_record_date_assumed
2029-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 75
内容を開く
- event_id
neutral_e00075
- 想定日
2029-08-07
- year
- 2.75154004107
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- record_date
2029-08-07
- cohort_dividend_receivable_oku
- 5922.6973166
- declared_company_dividend_oku
- 5928.7500937
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 76
内容を開く
- event_id
neutral_e00076
- 想定日
2029-08-21
- year
- 2.78986995209
- 金額
- 5922.6973166
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- company_cash_out_bn
- 592.875009
- holder_record_date
2029-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 77
内容を開く
- event_id
neutral_e00077
- 想定日
2029-10-29
- year
- 2.9787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- cash_owed_by_company_oku
- 5928.7500937
- estimated_dps_krw
- 1772.06958
- ex_date_assumed
2029-11-09
- record_date_assumed
2029-11-12
- payment_date_assumed
2029-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 78
内容を開く
- event_id
neutral_e00078
- 想定日
2029-11-08
- year
- 3.00616016427
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-11-08
- target_ex_date_to_verify
2029-11-09
- target_record_date_to_verify
2029-11-12
- target_payment_date_to_verify
2029-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 79
内容を開く
- event_id
neutral_e00079
- 想定日
2029-11-09
- year
- 3.00889801506
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- entitlement_factor
- 0.998979080405
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-11-09
- entitlement_record_date_assumed
2029-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 80
内容を開く
- event_id
neutral_e00080
- 想定日
2029-11-12
- year
- 3.01711156742
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- record_date
2029-11-12
- cohort_dividend_receivable_oku
- 5922.6973166
- declared_company_dividend_oku
- 5928.7500937
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 81
内容を開く
- event_id
neutral_e00081
- 想定日
2029-11-27
- year
- 3.05817932923
- 金額
- 5922.6973166
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- company_cash_out_bn
- 592.875009
- holder_record_date
2029-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 82
内容を開く
- event_id
neutral_e00082
- 想定日
2029-12-12
- year
- 3.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334224873.5667
- common_outstanding_after
- 334566439
- share_of_common_after
- 0.998979080405
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2029-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 83
内容を開く
- event_id
neutral_e00083
- 想定日
2029-12-15
- year
- 3.10746064339
- 金額
- 12922.2465775
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328636945
- share_of_common_after
- 0.998979080405
- company_outlay_oku
- 12935.4526346
- company_shares_repur
- 5929494
- old_holder_shares_tendered
- 5923440.4634
- assumed_repurchase_price_krw
- 218154.41
- old_fraction_before
- 0.998979080405
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 84
内容を開く
- event_id
neutral_e00084
- 想定日
2029-12-20
- year
- 3.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328636945
- share_of_common_after
- 0.998979080405
- CET1_ratio_at_event
- 0.15234161
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 85
内容を開く
- event_id
neutral_e00085
- 想定日
2029-12-28
- year
- 3.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328636945
- share_of_common_after
- 0.998979080405
- projected_date
2029-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 86
内容を開く
- event_id
neutral_e00086
- 想定日
2029-12-30
- year
- 3.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- shares_delivered
- 147876
- grant_fair_value_oku
- 319.5920792
- shares_before
- 328636945
- shares_after
- 328784821
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 87
内容を開く
- event_id
neutral_e00087
- 想定日
2030-02-05
- year
- 3.24982888433
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- cash_owed_by_company_oku
- 6079.1780002
- estimated_dps_krw
- 1848.98378
- ex_date_assumed
2030-02-26
- record_date_assumed
2030-02-27
- payment_date_assumed
2030-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 88
内容を開く
- event_id
neutral_e00088
- 想定日
2030-02-25
- year
- 3.30458590007
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-02-25
- target_ex_date_to_verify
2030-02-26
- target_record_date_to_verify
2030-02-27
- target_payment_date_to_verify
2030-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 89
内容を開く
- event_id
neutral_e00089
- 想定日
2030-02-26
- year
- 3.30732375086
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- entitlement_factor
- 0.998529774291
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-02-26
- entitlement_record_date_assumed
2030-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 90
内容を開く
- event_id
neutral_e00090
- 想定日
2030-02-27
- year
- 3.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- record_date
2030-02-27
- cohort_dividend_receivable_oku
- 6070.2402364
- declared_company_dividend_oku
- 6079.1780002
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 91
内容を開く
- event_id
neutral_e00091
- 想定日
2030-04-15
- year
- 3.43874058864
- 金額
- 6070.2402364
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- company_cash_out_bn
- 607.9178
- holder_record_date
2030-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 92
内容を開く
- event_id
neutral_e00092
- 想定日
2030-04-23
- year
- 3.46064339493
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- cash_owed_by_company_oku
- 6079.1780002
- estimated_dps_krw
- 1848.98378
- ex_date_assumed
2030-05-07
- record_date_assumed
2030-05-08
- payment_date_assumed
2030-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 93
内容を開く
- event_id
neutral_e00093
- 想定日
2030-05-06
- year
- 3.49623545517
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-05-06
- target_ex_date_to_verify
2030-05-07
- target_record_date_to_verify
2030-05-08
- target_payment_date_to_verify
2030-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 94
内容を開く
- event_id
neutral_e00094
- 想定日
2030-05-07
- year
- 3.49897330595
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- entitlement_factor
- 0.998529774291
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-05-07
- entitlement_record_date_assumed
2030-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 95
内容を開く
- event_id
neutral_e00095
- 想定日
2030-05-08
- year
- 3.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- record_date
2030-05-08
- cohort_dividend_receivable_oku
- 6070.2402364
- declared_company_dividend_oku
- 6079.1780002
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 96
内容を開く
- event_id
neutral_e00096
- 想定日
2030-05-21
- year
- 3.53730321697
- 金額
- 6070.2402364
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- company_cash_out_bn
- 607.9178
- holder_record_date
2030-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 97
内容を開く
- event_id
neutral_e00097
- 想定日
2030-07-23
- year
- 3.70978781656
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- cash_owed_by_company_oku
- 6079.1780002
- estimated_dps_krw
- 1848.98378
- ex_date_assumed
2030-08-06
- record_date_assumed
2030-08-07
- payment_date_assumed
2030-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 98
内容を開く
- event_id
neutral_e00098
- 想定日
2030-08-05
- year
- 3.7453798768
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-08-05
- target_ex_date_to_verify
2030-08-06
- target_record_date_to_verify
2030-08-07
- target_payment_date_to_verify
2030-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 99
内容を開く
- event_id
neutral_e00099
- 想定日
2030-08-06
- year
- 3.74811772758
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- entitlement_factor
- 0.998529774291
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-08-06
- entitlement_record_date_assumed
2030-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 100
内容を開く
- event_id
neutral_e00100
- 想定日
2030-08-07
- year
- 3.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- record_date
2030-08-07
- cohort_dividend_receivable_oku
- 6070.2402364
- declared_company_dividend_oku
- 6079.1780002
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 101
内容を開く
- event_id
neutral_e00101
- 想定日
2030-08-21
- year
- 3.78918548939
- 金額
- 6070.2402364
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- company_cash_out_bn
- 607.9178
- holder_record_date
2030-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 102
内容を開く
- event_id
neutral_e00102
- 想定日
2030-10-29
- year
- 3.9780971937
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- cash_owed_by_company_oku
- 6079.1780002
- estimated_dps_krw
- 1848.98378
- ex_date_assumed
2030-11-11
- record_date_assumed
2030-11-12
- payment_date_assumed
2030-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 103
内容を開く
- event_id
neutral_e00103
- 想定日
2030-11-08
- year
- 4.00547570157
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-11-08
- target_ex_date_to_verify
2030-11-11
- target_record_date_to_verify
2030-11-12
- target_payment_date_to_verify
2030-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 104
内容を開く
- event_id
neutral_e00104
- 想定日
2030-11-11
- year
- 4.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- entitlement_factor
- 0.998529774291
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-11-11
- entitlement_record_date_assumed
2030-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 105
内容を開く
- event_id
neutral_e00105
- 想定日
2030-11-12
- year
- 4.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- record_date
2030-11-12
- cohort_dividend_receivable_oku
- 6070.2402364
- declared_company_dividend_oku
- 6079.1780002
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 106
内容を開く
- event_id
neutral_e00106
- 想定日
2030-11-27
- year
- 4.05749486653
- 金額
- 6070.2402364
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- company_cash_out_bn
- 607.9178
- holder_record_date
2030-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 107
内容を開く
- event_id
neutral_e00107
- 想定日
2030-12-12
- year
- 4.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328301433.1033
- common_outstanding_after
- 328784821
- share_of_common_after
- 0.998529774291
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2030-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 108
内容を開く
- event_id
neutral_e00108
- 想定日
2030-12-15
- year
- 4.1067761807
- 金額
- 13244.1596143
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323115847
- share_of_common_after
- 0.998529774291
- company_outlay_oku
- 13263.6601885
- company_shares_repur
- 5668974
- old_holder_shares_tendered
- 5660639.3287
- assumed_repurchase_price_krw
- 233969.32
- old_fraction_before
- 0.998529774291
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 109
内容を開く
- event_id
neutral_e00109
- 想定日
2030-12-20
- year
- 4.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323115847
- share_of_common_after
- 0.998529774291
- CET1_ratio_at_event
- 0.15611992
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 110
内容を開く
- event_id
neutral_e00110
- 想定日
2030-12-28
- year
- 4.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323115847
- share_of_common_after
- 0.998529774291
- projected_date
2030-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 111
内容を開く
- event_id
neutral_e00111
- 想定日
2030-12-30
- year
- 4.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- shares_delivered
- 140927
- grant_fair_value_oku
- 326.6233225
- shares_before
- 323115847
- shares_after
- 323256774
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 112
内容を開く
- event_id
neutral_e00112
- 想定日
2031-02-05
- year
- 4.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- cash_owed_by_company_oku
- 6233.3886958
- estimated_dps_krw
- 1928.30876
- ex_date_assumed
2031-02-26
- record_date_assumed
2031-02-27
- payment_date_assumed
2031-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 113
内容を開く
- event_id
neutral_e00113
- 想定日
2031-02-25
- year
- 4.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-02-25
- target_ex_date_to_verify
2031-02-26
- target_record_date_to_verify
2031-02-27
- target_payment_date_to_verify
2031-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 114
内容を開く
- event_id
neutral_e00114
- 想定日
2031-02-26
- year
- 4.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- entitlement_factor
- 0.998094455322
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-02-26
- entitlement_record_date_assumed
2031-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 115
内容を開く
- event_id
neutral_e00115
- 想定日
2031-02-27
- year
- 4.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- record_date
2031-02-27
- cohort_dividend_receivable_oku
- 6221.5106951
- declared_company_dividend_oku
- 6233.3886958
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 116
内容を開く
- event_id
neutral_e00116
- 想定日
2031-04-15
- year
- 4.43805612594
- 金額
- 6221.5106951
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- company_cash_out_bn
- 623.33887
- holder_record_date
2031-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 117
内容を開く
- event_id
neutral_e00117
- 想定日
2031-04-23
- year
- 4.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- cash_owed_by_company_oku
- 6233.3886958
- estimated_dps_krw
- 1928.30876
- ex_date_assumed
2031-05-07
- record_date_assumed
2031-05-08
- payment_date_assumed
2031-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 118
内容を開く
- event_id
neutral_e00118
- 想定日
2031-05-06
- year
- 4.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-05-06
- target_ex_date_to_verify
2031-05-07
- target_record_date_to_verify
2031-05-08
- target_payment_date_to_verify
2031-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 119
内容を開く
- event_id
neutral_e00119
- 想定日
2031-05-07
- year
- 4.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- entitlement_factor
- 0.998094455322
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-05-07
- entitlement_record_date_assumed
2031-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 120
内容を開く
- event_id
neutral_e00120
- 想定日
2031-05-08
- year
- 4.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- record_date
2031-05-08
- cohort_dividend_receivable_oku
- 6221.5106951
- declared_company_dividend_oku
- 6233.3886958
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 121
内容を開く
- event_id
neutral_e00121
- 想定日
2031-05-21
- year
- 4.53661875428
- 金額
- 6221.5106951
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- company_cash_out_bn
- 623.33887
- holder_record_date
2031-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 122
内容を開く
- event_id
neutral_e00122
- 想定日
2031-07-23
- year
- 4.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- cash_owed_by_company_oku
- 6233.3886958
- estimated_dps_krw
- 1928.30876
- ex_date_assumed
2031-08-06
- record_date_assumed
2031-08-07
- payment_date_assumed
2031-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 123
内容を開く
- event_id
neutral_e00123
- 想定日
2031-08-05
- year
- 4.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-08-05
- target_ex_date_to_verify
2031-08-06
- target_record_date_to_verify
2031-08-07
- target_payment_date_to_verify
2031-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 124
内容を開く
- event_id
neutral_e00124
- 想定日
2031-08-06
- year
- 4.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- entitlement_factor
- 0.998094455322
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-08-06
- entitlement_record_date_assumed
2031-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 125
内容を開く
- event_id
neutral_e00125
- 想定日
2031-08-07
- year
- 4.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- record_date
2031-08-07
- cohort_dividend_receivable_oku
- 6221.5106951
- declared_company_dividend_oku
- 6233.3886958
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 126
内容を開く
- event_id
neutral_e00126
- 想定日
2031-08-21
- year
- 4.78850102669
- 金額
- 6221.5106951
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- company_cash_out_bn
- 623.33887
- holder_record_date
2031-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 127
内容を開く
- event_id
neutral_e00127
- 想定日
2031-10-29
- year
- 4.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- cash_owed_by_company_oku
- 6233.3886958
- estimated_dps_krw
- 1928.30876
- ex_date_assumed
2031-11-11
- record_date_assumed
2031-11-12
- payment_date_assumed
2031-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 128
内容を開く
- event_id
neutral_e00128
- 想定日
2031-11-10
- year
- 5.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-11-10
- target_ex_date_to_verify
2031-11-11
- target_record_date_to_verify
2031-11-12
- target_payment_date_to_verify
2031-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 129
内容を開く
- event_id
neutral_e00129
- 想定日
2031-11-11
- year
- 5.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- entitlement_factor
- 0.998094455322
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-11-11
- entitlement_record_date_assumed
2031-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 130
内容を開く
- event_id
neutral_e00130
- 想定日
2031-11-12
- year
- 5.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- record_date
2031-11-12
- cohort_dividend_receivable_oku
- 6221.5106951
- declared_company_dividend_oku
- 6233.3886958
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 131
内容を開く
- event_id
neutral_e00131
- 想定日
2031-11-27
- year
- 5.05681040383
- 金額
- 6221.5106951
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- company_cash_out_bn
- 623.33887
- holder_record_date
2031-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 132
内容を開く
- event_id
neutral_e00132
- 想定日
2031-12-12
- year
- 5.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 322640793.7747
- common_outstanding_after
- 323256774
- share_of_common_after
- 0.998094455322
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2031-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 133
内容を開く
- event_id
neutral_e00133
- 想定日
2031-12-15
- year
- 5.106091718
- 金額
- 13574.2035567
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317826720
- share_of_common_after
- 0.998094455322
- company_outlay_oku
- 13600.1191914
- company_shares_repur
- 5430054
- old_holder_shares_tendered
- 5419706.7895
- assumed_repurchase_price_krw
- 250460.11
- old_fraction_before
- 0.998094455322
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 134
内容を開く
- event_id
neutral_e00134
- 想定日
2031-12-20
- year
- 5.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317826720
- share_of_common_after
- 0.998094455322
- CET1_ratio_at_event
- 0.1597163
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 135
内容を開く
- event_id
neutral_e00135
- 想定日
2031-12-28
- year
- 5.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317826720
- share_of_common_after
- 0.998094455322
- projected_date
2031-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 136
内容を開く
- event_id
neutral_e00136
- 想定日
2031-12-30
- year
- 5.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- shares_delivered
- 134556
- grant_fair_value_oku
- 333.8093743
- shares_before
- 317826720
- shares_after
- 317961276
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 137
内容を開く
- event_id
neutral_e00137
- 想定日
2032-02-05
- year
- 5.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- cash_owed_by_company_oku
- 6391.4769712
- estimated_dps_krw
- 2010.1432
- ex_date_assumed
2032-02-26
- record_date_assumed
2032-02-27
- payment_date_assumed
2032-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 138
内容を開く
- event_id
neutral_e00138
- 想定日
2032-02-25
- year
- 5.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-02-25
- target_ex_date_to_verify
2032-02-26
- target_record_date_to_verify
2032-02-27
- target_payment_date_to_verify
2032-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 139
内容を開く
- event_id
neutral_e00139
- 想定日
2032-02-26
- year
- 5.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- entitlement_factor
- 0.997672078109
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-02-26
- entitlement_record_date_assumed
2032-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 140
内容を開く
- event_id
neutral_e00140
- 想定日
2032-02-27
- year
- 5.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- record_date
2032-02-27
- cohort_dividend_receivable_oku
- 6376.5981121
- declared_company_dividend_oku
- 6391.4769712
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 141
内容を開く
- event_id
neutral_e00141
- 想定日
2032-04-15
- year
- 5.44010951403
- 金額
- 6376.5981121
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- company_cash_out_bn
- 639.147697
- holder_record_date
2032-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 142
内容を開く
- event_id
neutral_e00142
- 想定日
2032-04-23
- year
- 5.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- cash_owed_by_company_oku
- 6391.4769712
- estimated_dps_krw
- 2010.1432
- ex_date_assumed
2032-05-07
- record_date_assumed
2032-05-10
- payment_date_assumed
2032-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 143
内容を開く
- event_id
neutral_e00143
- 想定日
2032-05-06
- year
- 5.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-05-06
- target_ex_date_to_verify
2032-05-07
- target_record_date_to_verify
2032-05-10
- target_payment_date_to_verify
2032-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 144
内容を開く
- event_id
neutral_e00144
- 想定日
2032-05-07
- year
- 5.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- entitlement_factor
- 0.997672078109
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-05-07
- entitlement_record_date_assumed
2032-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 145
内容を開く
- event_id
neutral_e00145
- 想定日
2032-05-10
- year
- 5.50855578371
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- record_date
2032-05-10
- cohort_dividend_receivable_oku
- 6376.5981121
- declared_company_dividend_oku
- 6391.4769712
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 146
内容を開く
- event_id
neutral_e00146
- 想定日
2032-05-21
- year
- 5.53867214237
- 金額
- 6376.5981121
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- company_cash_out_bn
- 639.147697
- holder_record_date
2032-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 147
内容を開く
- event_id
neutral_e00147
- 想定日
2032-07-23
- year
- 5.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- cash_owed_by_company_oku
- 6391.4769712
- estimated_dps_krw
- 2010.1432
- ex_date_assumed
2032-08-06
- record_date_assumed
2032-08-09
- payment_date_assumed
2032-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 148
内容を開く
- event_id
neutral_e00148
- 想定日
2032-08-05
- year
- 5.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-08-05
- target_ex_date_to_verify
2032-08-06
- target_record_date_to_verify
2032-08-09
- target_payment_date_to_verify
2032-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 149
内容を開く
- event_id
neutral_e00149
- 想定日
2032-08-06
- year
- 5.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- entitlement_factor
- 0.997672078109
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-08-06
- entitlement_record_date_assumed
2032-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 150
内容を開く
- event_id
neutral_e00150
- 想定日
2032-08-09
- year
- 5.75770020534
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- record_date
2032-08-09
- cohort_dividend_receivable_oku
- 6376.5981121
- declared_company_dividend_oku
- 6391.4769712
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 151
内容を開く
- event_id
neutral_e00151
- 想定日
2032-08-23
- year
- 5.79603011636
- 金額
- 6376.5981121
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- company_cash_out_bn
- 639.147697
- holder_record_date
2032-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 152
内容を開く
- event_id
neutral_e00152
- 想定日
2032-10-29
- year
- 5.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- cash_owed_by_company_oku
- 6391.4769712
- estimated_dps_krw
- 2010.1432
- ex_date_assumed
2032-11-11
- record_date_assumed
2032-11-12
- payment_date_assumed
2032-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 153
内容を開く
- event_id
neutral_e00153
- 想定日
2032-11-10
- year
- 6.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-11-10
- target_ex_date_to_verify
2032-11-11
- target_record_date_to_verify
2032-11-12
- target_payment_date_to_verify
2032-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 154
内容を開く
- event_id
neutral_e00154
- 想定日
2032-11-11
- year
- 6.01505817933
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- entitlement_factor
- 0.997672078109
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-11-11
- entitlement_record_date_assumed
2032-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 155
内容を開く
- event_id
neutral_e00155
- 想定日
2032-11-12
- year
- 6.01779603012
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- record_date
2032-11-12
- cohort_dividend_receivable_oku
- 6376.5981121
- declared_company_dividend_oku
- 6391.4769712
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 156
内容を開く
- event_id
neutral_e00156
- 想定日
2032-11-29
- year
- 6.0643394935
- 金額
- 6376.5981121
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- company_cash_out_bn
- 639.147697
- holder_record_date
2032-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 157
内容を開く
- event_id
neutral_e00157
- 想定日
2032-12-12
- year
- 6.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 317221086.9852
- common_outstanding_after
- 317961276
- share_of_common_after
- 0.997672078109
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2032-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 158
内容を開く
- event_id
neutral_e00158
- 想定日
2032-12-15
- year
- 6.10814510609
- 金額
- 13912.5752946
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312751122
- share_of_common_after
- 0.997672078109
- company_outlay_oku
- 13945.0382544
- company_shares_repur
- 5210154
- old_holder_shares_tendered
- 5198025.1684
- assumed_repurchase_price_krw
- 267651.17
- old_fraction_before
- 0.997672078109
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 159
内容を開く
- event_id
neutral_e00159
- 想定日
2032-12-20
- year
- 6.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312751122
- share_of_common_after
- 0.997672078109
- CET1_ratio_at_event
- 0.16313708
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 160
内容を開く
- event_id
neutral_e00160
- 想定日
2032-12-28
- year
- 6.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312751122
- share_of_common_after
- 0.997672078109
- projected_date
2032-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 161
内容を開く
- event_id
neutral_e00161
- 想定日
2032-12-30
- year
- 6.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- shares_delivered
- 128697
- grant_fair_value_oku
- 341.1577316
- shares_before
- 312751122
- shares_after
- 312879819
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 162
内容を開く
- event_id
neutral_e00162
- 想定日
2033-02-04
- year
- 6.24777549624
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- cash_owed_by_company_oku
- 6553.5399891
- estimated_dps_krw
- 2094.58699
- ex_date_assumed
2033-02-25
- record_date_assumed
2033-02-28
- payment_date_assumed
2033-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 163
内容を開く
- event_id
neutral_e00163
- 想定日
2033-02-24
- year
- 6.30253251198
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-02-24
- target_ex_date_to_verify
2033-02-25
- target_record_date_to_verify
2033-02-28
- target_payment_date_to_verify
2033-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 164
内容を開く
- event_id
neutral_e00164
- 想定日
2033-02-25
- year
- 6.30527036277
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- entitlement_factor
- 0.997261705194
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-02-25
- entitlement_record_date_assumed
2033-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 165
内容を開く
- event_id
neutral_e00165
- 想定日
2033-02-28
- year
- 6.31348391513
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- record_date
2033-02-28
- cohort_dividend_receivable_oku
- 6535.5944646
- declared_company_dividend_oku
- 6553.5399891
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 166
内容を開く
- event_id
neutral_e00166
- 想定日
2033-04-15
- year
- 6.43942505133
- 金額
- 6535.5944646
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- company_cash_out_bn
- 655.353999
- holder_record_date
2033-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 167
内容を開く
- event_id
neutral_e00167
- 想定日
2033-04-22
- year
- 6.45859000684
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- cash_owed_by_company_oku
- 6553.5399891
- estimated_dps_krw
- 2094.58699
- ex_date_assumed
2033-05-06
- record_date_assumed
2033-05-09
- payment_date_assumed
2033-05-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 168
内容を開く
- event_id
neutral_e00168
- 想定日
2033-05-05
- year
- 6.49418206708
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-05-05
- target_ex_date_to_verify
2033-05-06
- target_record_date_to_verify
2033-05-09
- target_payment_date_to_verify
2033-05-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 169
内容を開く
- event_id
neutral_e00169
- 想定日
2033-05-06
- year
- 6.49691991786
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- entitlement_factor
- 0.997261705194
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-05-06
- entitlement_record_date_assumed
2033-05-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 170
内容を開く
- event_id
neutral_e00170
- 想定日
2033-05-09
- year
- 6.50513347023
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- record_date
2033-05-09
- cohort_dividend_receivable_oku
- 6535.5944646
- declared_company_dividend_oku
- 6553.5399891
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-05-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 171
内容を開く
- event_id
neutral_e00171
- 想定日
2033-05-23
- year
- 6.54346338125
- 金額
- 6535.5944646
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- company_cash_out_bn
- 655.353999
- holder_record_date
2033-05-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-05-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-05-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 172
内容を開く
- event_id
neutral_e00172
- 想定日
2033-07-22
- year
- 6.70773442847
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- cash_owed_by_company_oku
- 6553.5399891
- estimated_dps_krw
- 2094.58699
- ex_date_assumed
2033-08-05
- record_date_assumed
2033-08-08
- payment_date_assumed
2033-08-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 173
内容を開く
- event_id
neutral_e00173
- 想定日
2033-08-04
- year
- 6.74332648871
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-08-04
- target_ex_date_to_verify
2033-08-05
- target_record_date_to_verify
2033-08-08
- target_payment_date_to_verify
2033-08-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 174
内容を開く
- event_id
neutral_e00174
- 想定日
2033-08-05
- year
- 6.74606433949
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- entitlement_factor
- 0.997261705194
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-08-05
- entitlement_record_date_assumed
2033-08-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 175
内容を開く
- event_id
neutral_e00175
- 想定日
2033-08-08
- year
- 6.75427789185
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- record_date
2033-08-08
- cohort_dividend_receivable_oku
- 6535.5944646
- declared_company_dividend_oku
- 6553.5399891
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-08-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 176
内容を開く
- event_id
neutral_e00176
- 想定日
2033-08-22
- year
- 6.79260780287
- 金額
- 6535.5944646
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- company_cash_out_bn
- 655.353999
- holder_record_date
2033-08-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-08-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-08-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 177
内容を開く
- event_id
neutral_e00177
- 想定日
2033-10-28
- year
- 6.97604380561
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- cash_owed_by_company_oku
- 6553.5399891
- estimated_dps_krw
- 2094.58699
- ex_date_assumed
2033-11-11
- record_date_assumed
2033-11-14
- payment_date_assumed
2033-11-28
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 178
内容を開く
- event_id
neutral_e00178
- 想定日
2033-11-10
- year
- 7.01163586585
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-11-10
- target_ex_date_to_verify
2033-11-11
- target_record_date_to_verify
2033-11-14
- target_payment_date_to_verify
2033-11-28
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 179
内容を開く
- event_id
neutral_e00179
- 想定日
2033-11-11
- year
- 7.01437371663
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- entitlement_factor
- 0.997261705194
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-11-11
- entitlement_record_date_assumed
2033-11-14
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 180
内容を開く
- event_id
neutral_e00180
- 想定日
2033-11-14
- year
- 7.02258726899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- record_date
2033-11-14
- cohort_dividend_receivable_oku
- 6535.5944646
- declared_company_dividend_oku
- 6553.5399891
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 181
内容を開く
- event_id
neutral_e00181
- 想定日
2033-11-28
- year
- 7.06091718001
- 金額
- 6535.5944646
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- company_cash_out_bn
- 655.353999
- holder_record_date
2033-11-14
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-11-28
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 182
内容を開く
- event_id
neutral_e00182
- 想定日
2033-12-12
- year
- 7.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 312023061.8167
- common_outstanding_after
- 312879819
- share_of_common_after
- 0.997261705194
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2033-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 183
内容を開く
- event_id
neutral_e00183
- 想定日
2033-12-15
- year
- 7.10746064339
- 金額
- 14259.4782936
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307872510
- share_of_common_after
- 0.997261705194
- company_outlay_oku
- 14298.6321638
- company_shares_repur
- 5007309
- old_holder_shares_tendered
- 4993597.5118
- assumed_repurchase_price_krw
- 285555.22
- old_fraction_before
- 0.997261705194
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 184
内容を開く
- event_id
neutral_e00184
- 想定日
2033-12-20
- year
- 7.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307872510
- share_of_common_after
- 0.997261705194
- CET1_ratio_at_event
- 0.16638441
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 185
内容を開く
- event_id
neutral_e00185
- 想定日
2033-12-28
- year
- 7.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307872510
- share_of_common_after
- 0.997261705194
- projected_date
2033-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 186
内容を開く
- event_id
neutral_e00186
- 想定日
2033-12-30
- year
- 7.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- shares_delivered
- 123287
- grant_fair_value_oku
- 348.6566195
- shares_before
- 307872510
- shares_after
- 307995797
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 187
内容を開く
- event_id
neutral_e00187
- 想定日
2034-02-03
- year
- 7.24435318275
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- cash_owed_by_company_oku
- 6719.6773434
- estimated_dps_krw
- 2181.7432
- ex_date_assumed
2034-02-24
- record_date_assumed
2034-02-27
- payment_date_assumed
2034-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 188
内容を開く
- event_id
neutral_e00188
- 想定日
2034-02-23
- year
- 7.29911019849
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-02-23
- target_ex_date_to_verify
2034-02-24
- target_record_date_to_verify
2034-02-27
- target_payment_date_to_verify
2034-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 189
内容を開く
- event_id
neutral_e00189
- 想定日
2034-02-24
- year
- 7.30184804928
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- entitlement_factor
- 0.99686251337
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-02-24
- entitlement_record_date_assumed
2034-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 190
内容を開く
- event_id
neutral_e00190
- 想定日
2034-02-27
- year
- 7.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- record_date
2034-02-27
- cohort_dividend_receivable_oku
- 6698.5944456
- declared_company_dividend_oku
- 6719.6773434
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-02-24
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 191
内容を開く
- event_id
neutral_e00191
- 想定日
2034-04-17
- year
- 7.44421629021
- 金額
- 6698.5944456
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- company_cash_out_bn
- 671.967734
- holder_record_date
2034-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-02-24
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 192
内容を開く
- event_id
neutral_e00192
- 想定日
2034-04-21
- year
- 7.45516769336
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- cash_owed_by_company_oku
- 6719.6773434
- estimated_dps_krw
- 2181.7432
- ex_date_assumed
2034-05-05
- record_date_assumed
2034-05-08
- payment_date_assumed
2034-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 193
内容を開く
- event_id
neutral_e00193
- 想定日
2034-05-04
- year
- 7.49075975359
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-05-04
- target_ex_date_to_verify
2034-05-05
- target_record_date_to_verify
2034-05-08
- target_payment_date_to_verify
2034-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 194
内容を開く
- event_id
neutral_e00194
- 想定日
2034-05-05
- year
- 7.49349760438
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- entitlement_factor
- 0.99686251337
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-05-05
- entitlement_record_date_assumed
2034-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 195
内容を開く
- event_id
neutral_e00195
- 想定日
2034-05-08
- year
- 7.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- record_date
2034-05-08
- cohort_dividend_receivable_oku
- 6698.5944456
- declared_company_dividend_oku
- 6719.6773434
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 196
内容を開く
- event_id
neutral_e00196
- 想定日
2034-05-22
- year
- 7.54004106776
- 金額
- 6698.5944456
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- company_cash_out_bn
- 671.967734
- holder_record_date
2034-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 197
内容を開く
- event_id
neutral_e00197
- 想定日
2034-07-21
- year
- 7.70431211499
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- cash_owed_by_company_oku
- 6719.6773434
- estimated_dps_krw
- 2181.7432
- ex_date_assumed
2034-08-04
- record_date_assumed
2034-08-07
- payment_date_assumed
2034-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 198
内容を開く
- event_id
neutral_e00198
- 想定日
2034-08-03
- year
- 7.73990417522
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-08-03
- target_ex_date_to_verify
2034-08-04
- target_record_date_to_verify
2034-08-07
- target_payment_date_to_verify
2034-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 199
内容を開く
- event_id
neutral_e00199
- 想定日
2034-08-04
- year
- 7.74264202601
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- entitlement_factor
- 0.99686251337
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-08-04
- entitlement_record_date_assumed
2034-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 200
内容を開く
- event_id
neutral_e00200
- 想定日
2034-08-07
- year
- 7.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- record_date
2034-08-07
- cohort_dividend_receivable_oku
- 6698.5944456
- declared_company_dividend_oku
- 6719.6773434
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 201
内容を開く
- event_id
neutral_e00201
- 想定日
2034-08-21
- year
- 7.78918548939
- 金額
- 6698.5944456
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- company_cash_out_bn
- 671.967734
- holder_record_date
2034-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 202
内容を開く
- event_id
neutral_e00202
- 想定日
2034-10-27
- year
- 7.97262149213
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- cash_owed_by_company_oku
- 6719.6773434
- estimated_dps_krw
- 2181.7432
- ex_date_assumed
2034-11-10
- record_date_assumed
2034-11-13
- payment_date_assumed
2034-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 203
内容を開く
- event_id
neutral_e00203
- 想定日
2034-11-09
- year
- 8.00821355236
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-11-09
- target_ex_date_to_verify
2034-11-10
- target_record_date_to_verify
2034-11-13
- target_payment_date_to_verify
2034-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 204
内容を開く
- event_id
neutral_e00204
- 想定日
2034-11-10
- year
- 8.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- entitlement_factor
- 0.99686251337
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-11-10
- entitlement_record_date_assumed
2034-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 205
内容を開く
- event_id
neutral_e00205
- 想定日
2034-11-13
- year
- 8.01916495551
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- record_date
2034-11-13
- cohort_dividend_receivable_oku
- 6698.5944456
- declared_company_dividend_oku
- 6719.6773434
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 206
内容を開く
- event_id
neutral_e00206
- 想定日
2034-11-27
- year
- 8.05749486653
- 金額
- 6698.5944456
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- company_cash_out_bn
- 671.967734
- holder_record_date
2034-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 207
内容を開く
- event_id
neutral_e00207
- 想定日
2034-12-12
- year
- 8.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 307029464.3049
- common_outstanding_after
- 307995797
- share_of_common_after
- 0.99686251337
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2034-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 208
内容を開く
- event_id
neutral_e00208
- 想定日
2034-12-15
- year
- 8.1067761807
- 金額
- 14615.1147921
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303176308
- share_of_common_after
- 0.99686251337
- company_outlay_oku
- 14661.1138407
- company_shares_repur
- 4819489
- old_holder_shares_tendered
- 4804367.9177
- assumed_repurchase_price_krw
- 304204.74
- old_fraction_before
- 0.99686251337
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 209
内容を開く
- event_id
neutral_e00209
- 想定日
2034-12-20
- year
- 8.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303176308
- share_of_common_after
- 0.99686251337
- CET1_ratio_at_event
- 0.16946634
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 210
内容を開く
- event_id
neutral_e00210
- 想定日
2034-12-28
- year
- 8.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303176308
- share_of_common_after
- 0.99686251337
- projected_date
2034-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 211
内容を開く
- event_id
neutral_e00211
- 想定日
2034-12-30
- year
- 8.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- shares_delivered
- 118776
- grant_fair_value_oku
- 356.328
- shares_before
- 303176308
- shares_after
- 303295084
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 212
内容を開く
- event_id
neutral_e00212
- 想定日
2035-02-05
- year
- 8.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- cash_owed_by_company_oku
- 6889.9911201
- estimated_dps_krw
- 2271.7121
- ex_date_assumed
2035-02-26
- record_date_assumed
2035-02-27
- payment_date_assumed
2035-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 213
内容を開く
- event_id
neutral_e00213
- 想定日
2035-02-23
- year
- 8.2984257358
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-02-23
- target_ex_date_to_verify
2035-02-26
- target_record_date_to_verify
2035-02-27
- target_payment_date_to_verify
2035-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 214
内容を開く
- event_id
neutral_e00214
- 想定日
2035-02-26
- year
- 8.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- entitlement_factor
- 0.996472123456
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-02-26
- entitlement_record_date_assumed
2035-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 215
内容を開く
- event_id
neutral_e00215
- 想定日
2035-02-27
- year
- 8.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- record_date
2035-02-27
- cohort_dividend_receivable_oku
- 6865.6840821
- declared_company_dividend_oku
- 6889.9911201
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 216
内容を開く
- event_id
neutral_e00216
- 想定日
2035-04-16
- year
- 8.44079397673
- 金額
- 6865.6840821
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- company_cash_out_bn
- 688.999112
- holder_record_date
2035-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 217
内容を開く
- event_id
neutral_e00217
- 想定日
2035-04-23
- year
- 8.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- cash_owed_by_company_oku
- 6889.9911201
- estimated_dps_krw
- 2271.7121
- ex_date_assumed
2035-05-07
- record_date_assumed
2035-05-08
- payment_date_assumed
2035-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 218
内容を開く
- event_id
neutral_e00218
- 想定日
2035-05-04
- year
- 8.4900752909
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-05-04
- target_ex_date_to_verify
2035-05-07
- target_record_date_to_verify
2035-05-08
- target_payment_date_to_verify
2035-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 219
内容を開く
- event_id
neutral_e00219
- 想定日
2035-05-07
- year
- 8.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- entitlement_factor
- 0.996472123456
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-05-07
- entitlement_record_date_assumed
2035-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 220
内容を開く
- event_id
neutral_e00220
- 想定日
2035-05-08
- year
- 8.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- record_date
2035-05-08
- cohort_dividend_receivable_oku
- 6865.6840821
- declared_company_dividend_oku
- 6889.9911201
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 221
内容を開く
- event_id
neutral_e00221
- 想定日
2035-05-21
- year
- 8.53661875428
- 金額
- 6865.6840821
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- company_cash_out_bn
- 688.999112
- holder_record_date
2035-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 222
内容を開く
- event_id
neutral_e00222
- 想定日
2035-07-23
- year
- 8.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- cash_owed_by_company_oku
- 6889.9911201
- estimated_dps_krw
- 2271.7121
- ex_date_assumed
2035-08-06
- record_date_assumed
2035-08-07
- payment_date_assumed
2035-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 223
内容を開く
- event_id
neutral_e00223
- 想定日
2035-08-03
- year
- 8.73921971253
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-08-03
- target_ex_date_to_verify
2035-08-06
- target_record_date_to_verify
2035-08-07
- target_payment_date_to_verify
2035-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 224
内容を開く
- event_id
neutral_e00224
- 想定日
2035-08-06
- year
- 8.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- entitlement_factor
- 0.996472123456
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-08-06
- entitlement_record_date_assumed
2035-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 225
内容を開く
- event_id
neutral_e00225
- 想定日
2035-08-07
- year
- 8.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- record_date
2035-08-07
- cohort_dividend_receivable_oku
- 6865.6840821
- declared_company_dividend_oku
- 6889.9911201
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 226
内容を開く
- event_id
neutral_e00226
- 想定日
2035-08-21
- year
- 8.78850102669
- 金額
- 6865.6840821
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- company_cash_out_bn
- 688.999112
- holder_record_date
2035-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 227
内容を開く
- event_id
neutral_e00227
- 想定日
2035-10-29
- year
- 8.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- cash_owed_by_company_oku
- 6889.9911201
- estimated_dps_krw
- 2271.7121
- ex_date_assumed
2035-11-09
- record_date_assumed
2035-11-12
- payment_date_assumed
2035-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 228
内容を開く
- event_id
neutral_e00228
- 想定日
2035-11-08
- year
- 9.00479123888
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-11-08
- target_ex_date_to_verify
2035-11-09
- target_record_date_to_verify
2035-11-12
- target_payment_date_to_verify
2035-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 229
内容を開く
- event_id
neutral_e00229
- 想定日
2035-11-09
- year
- 9.00752908966
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- entitlement_factor
- 0.996472123456
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-11-09
- entitlement_record_date_assumed
2035-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 230
内容を開く
- event_id
neutral_e00230
- 想定日
2035-11-12
- year
- 9.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- record_date
2035-11-12
- cohort_dividend_receivable_oku
- 6865.6840821
- declared_company_dividend_oku
- 6889.9911201
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 231
内容を開く
- event_id
neutral_e00231
- 想定日
2035-11-27
- year
- 9.05681040383
- 金額
- 6865.6840821
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- company_cash_out_bn
- 688.999112
- holder_record_date
2035-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 232
内容を開く
- event_id
neutral_e00232
- 想定日
2035-12-12
- year
- 9.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 302225096.3872
- common_outstanding_after
- 303295084
- share_of_common_after
- 0.996472123456
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2035-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 233
内容を開く
- event_id
neutral_e00233
- 想定日
2035-12-15
- year
- 9.106091718
- 金額
- 14979.6712917
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298649911
- share_of_common_after
- 0.996472123456
- company_outlay_oku
- 15032.7048185
- company_shares_repur
- 4645173
- old_holder_shares_tendered
- 4628785.4031
- assumed_repurchase_price_krw
- 323619.91
- old_fraction_before
- 0.996472123456
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 234
内容を開く
- event_id
neutral_e00234
- 想定日
2035-12-20
- year
- 9.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298649911
- share_of_common_after
- 0.996472123456
- CET1_ratio_at_event
- 0.17238678
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 235
内容を開く
- event_id
neutral_e00235
- 想定日
2035-12-28
- year
- 9.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298649911
- share_of_common_after
- 0.996472123456
- projected_date
2035-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 236
内容を開く
- event_id
neutral_e00236
- 想定日
2035-12-30
- year
- 9.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- shares_delivered
- 121390
- grant_fair_value_oku
- 364.17
- shares_before
- 298649911
- shares_after
- 298771301
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 237
内容を開く
- event_id
neutral_e00237
- 想定日
2036-02-05
- year
- 9.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- cash_owed_by_company_oku
- 7064.5859597
- estimated_dps_krw
- 2364.54637
- ex_date_assumed
2036-02-26
- record_date_assumed
2036-02-27
- payment_date_assumed
2036-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 238
内容を開く
- event_id
neutral_e00238
- 想定日
2036-02-25
- year
- 9.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-02-25
- target_ex_date_to_verify
2036-02-26
- target_record_date_to_verify
2036-02-27
- target_payment_date_to_verify
2036-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 239
内容を開く
- event_id
neutral_e00239
- 想定日
2036-02-26
- year
- 9.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- entitlement_factor
- 0.996067259432
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-02-26
- entitlement_record_date_assumed
2036-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 240
内容を開く
- event_id
neutral_e00240
- 想定日
2036-02-27
- year
- 9.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- record_date
2036-02-27
- cohort_dividend_receivable_oku
- 7036.8027759
- declared_company_dividend_oku
- 7064.5859597
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 241
内容を開く
- event_id
neutral_e00241
- 想定日
2036-04-15
- year
- 9.44010951403
- 金額
- 7036.8027759
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- company_cash_out_bn
- 706.458596
- holder_record_date
2036-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 242
内容を開く
- event_id
neutral_e00242
- 想定日
2036-04-23
- year
- 9.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- cash_owed_by_company_oku
- 7064.5859597
- estimated_dps_krw
- 2364.54637
- ex_date_assumed
2036-05-07
- record_date_assumed
2036-05-08
- payment_date_assumed
2036-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 243
内容を開く
- event_id
neutral_e00243
- 想定日
2036-05-06
- year
- 9.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-05-06
- target_ex_date_to_verify
2036-05-07
- target_record_date_to_verify
2036-05-08
- target_payment_date_to_verify
2036-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 244
内容を開く
- event_id
neutral_e00244
- 想定日
2036-05-07
- year
- 9.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- entitlement_factor
- 0.996067259432
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-05-07
- entitlement_record_date_assumed
2036-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 245
内容を開く
- event_id
neutral_e00245
- 想定日
2036-05-08
- year
- 9.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- record_date
2036-05-08
- cohort_dividend_receivable_oku
- 7036.8027759
- declared_company_dividend_oku
- 7064.5859597
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 246
内容を開く
- event_id
neutral_e00246
- 想定日
2036-05-21
- year
- 9.53867214237
- 金額
- 7036.8027759
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- company_cash_out_bn
- 706.458596
- holder_record_date
2036-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 247
内容を開く
- event_id
neutral_e00247
- 想定日
2036-07-23
- year
- 9.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- cash_owed_by_company_oku
- 7064.5859597
- estimated_dps_krw
- 2364.54637
- ex_date_assumed
2036-08-06
- record_date_assumed
2036-08-07
- payment_date_assumed
2036-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 248
内容を開く
- event_id
neutral_e00248
- 想定日
2036-08-05
- year
- 9.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-08-05
- target_ex_date_to_verify
2036-08-06
- target_record_date_to_verify
2036-08-07
- target_payment_date_to_verify
2036-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 249
内容を開く
- event_id
neutral_e00249
- 想定日
2036-08-06
- year
- 9.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- entitlement_factor
- 0.996067259432
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-08-06
- entitlement_record_date_assumed
2036-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 250
内容を開く
- event_id
neutral_e00250
- 想定日
2036-08-07
- year
- 9.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- record_date
2036-08-07
- cohort_dividend_receivable_oku
- 7036.8027759
- declared_company_dividend_oku
- 7064.5859597
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 251
内容を開く
- event_id
neutral_e00251
- 想定日
2036-08-21
- year
- 9.79055441478
- 金額
- 7036.8027759
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- company_cash_out_bn
- 706.458596
- holder_record_date
2036-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 252
内容を開く
- event_id
neutral_e00252
- 想定日
2036-10-29
- year
- 9.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- cash_owed_by_company_oku
- 7064.5859597
- estimated_dps_krw
- 2364.54637
- ex_date_assumed
2036-11-11
- record_date_assumed
2036-11-12
- payment_date_assumed
2036-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 253
内容を開く
- event_id
neutral_e00253
- 想定日
2036-11-06
- year
- 10.00136892539
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2036_cum_dividend_pending_record_after_horizon
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297596310.9841
- common_outstanding_after
- 298771301
- share_of_common_after
- 0.996067259432
- expected_ex_date_after_horizon
2036-11-11
- expected_record_date_after_horizon
2036-11-12
- expected_payment_date_after_horizon
2036-11-27
- check_against
DART/KRX confirm October 2036 board resolution, Nov entitlement and ordinary common shares
- no_future_receipt_in_10_year_payout
- はい
- event_date_role
share_transaction_or_other_non_cash_event
その他の数値・前提
- scenario_parameters
内容を開く
- profit_2027
内容を開く
- bank
- 4550
- securities
- 1190
- nonlife_insurance
- 775
- card
- 420
- life_insurance
- 190
- others_elimination
- -115
- future_profit_growth
- 0.025
- roa_shock
- 0
- rwa_g
- 0.032
- divp
- 0.33
- buyp
- 0.18
- sbc_bn
- 180
- equity_sbc_fraction
- 0.17
- oci_bn
- 50
- terminal_roe
- 0.115
- terminal_growth
- 0.025
- terminal_rwa_growth
- 0.028
- capital_target
- 0.134
- annual_hybrid_coupon_bn
- 175
- q4_2026_profit_bn
- 7550
- credit_cost_ratio
- 0.004
- group_nim
- 0.0192
- ordinary_profit_2027_bn
- 6835
- period_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 1137.671232877
- parent_hybrid_distributions_bn
- 26.108775261
- ordinary_common_profit_after_hybrid_bn
- 1111.562457616
- OCI_attributable_common_bn
- 7.534246575
- ordinary_profit_OCI_sum_bn
- 1119.096704191
- SBC_expense_already_in_ordinary_profit_bn
- 27.123287671
- SBC_noncash_equity_credit_bn
- 4.610958904
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847832244
- old_cohort_pro_rata_tender_cash_bn
- 1.847832244
- old_cohort_dividend_and_tender_received_bn
- 406.766281351
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 10608
- staff_treasury_shares_delivered
- 26181
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 10608
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57407.439799886
- equity_rollforward_expected_bn
- 57407.439799887
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63810.67813
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7698340
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346989394
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346963213
- old_common_cohort_percent_close
- 0.999924548126
- regulatory_rwa_close_bn
- 370488.9621952
- regulatory_cet1_close_bn
- 51967.6872546
- regulatory_cet1_close_ratio
- 0.1402678421
- regulatory_adjustments_proxy_bn
- 5439.7525453
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0838437
- financial_deposits_close_bn
- 498460.9483975
- bank_cash_due_close_bn
- 46480.683378
- financial_total_assets_close_bn
- 856820.2967117
- financial_total_liabilities_close_bn
- 793009.6185817
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 738.4313994
- securities
- 193.1282121
- nonlife_insurance
- 125.7767768
- card
- 68.1628984
- life_insurance
- 30.8355969
- others_elimination
- -18.6636508
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 751.4505775
- securities
- 199.6378012
- nonlife_insurance
- 129.3028042
- card
- 70.8752272
- life_insurance
- 31.9205284
- others_elimination
- -18.3924179
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 2006.17899543
- net_fee_and_commission_income
- 821.29315068
- other_operating_income
- 134.81278539
- gross_operating_profit
- 2962.28493151
- G_and_A_expense_including_SBC
- 1111.36455582
- SBC_expense_is_subset_of_G_and_A_not_additional
- 27.12328767
- preprovision_operating_profit
- 1850.92037568
- credit_loss_expense
- 316.69954338
- net_operating_profit
- 1534.2208323
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1515.27471358
- tax_expense_model_implied
- 367.95964509
- consolidated_profit
- 1147.31506849
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 1137.67123288
- parent_hybrid_distribution
- 26.10877526
- ordinary_common_profit_after_hybrid
- 1111.56245762
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.129854678
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7010
- parent_hybrid_distributions_bn
- 175
- ordinary_common_profit_after_hybrid_bn
- 6835
- OCI_attributable_common_bn
- 50
- ordinary_profit_OCI_sum_bn
- 6885
- SBC_expense_already_in_ordinary_profit_bn
- 180
- SBC_noncash_equity_credit_bn
- 30.6
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2255.55
- dividends_cash_paid_company_bn
- 2255.55
- buyback_cash_spent_company_bn
- 1230.299833514
- old_cohort_pro_rata_tender_cash_bn
- 1230.207005086
- old_cohort_dividend_and_tender_received_bn
- 3485.586819612
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 6527784
- staff_treasury_shares_delivered
- 163851
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 6527291.46646
- ordinary_common_equity_open_bn
- 57407.439799886
- ordinary_common_equity_close_bn
- 60837.189966373
- equity_rollforward_expected_bn
- 60837.189966372
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 67262.0671564
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7698340
- treasury_common_shares_close
- 10102273
- economic_common_outstanding_open
- 346989394
- economic_common_outstanding_close
- 340625461
- old_common_cohort_shares_open
- 346963213
- old_common_cohort_shares_close
- 340435921.53354
- old_common_cohort_percent_close
- 0.999443554613
- regulatory_rwa_close_bn
- 382344.6089854
- regulatory_cet1_close_bn
- 55293.6528146
- regulatory_cet1_close_ratio
- 0.1446173204
- regulatory_adjustments_proxy_bn
- 5543.5371518
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0839461
- financial_deposits_close_bn
- 512470.97493
- bank_cash_due_close_bn
- 43004.9890146
- financial_total_assets_close_bn
- 882013.164401
- financial_total_liabilities_close_bn
- 814751.0972446
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4550
- securities
- 1190
- nonlife_insurance
- 775
- card
- 420
- life_insurance
- 190
- others_elimination
- -115
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4636.4
- securities
- 1233.2
- nonlife_insurance
- 798.4
- card
- 438
- life_insurance
- 197.2
- others_elimination
- -113.2
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13569.35701333
- net_fee_and_commission_income
- 5581.2096
- other_operating_income
- 906.1184
- gross_operating_profit
- 20056.68501333
- G_and_A_expense_including_SBC
- 8438.86884136
- SBC_expense_is_subset_of_G_and_A_not_additional
- 180
- preprovision_operating_profit
- 11617.81617197
- credit_loss_expense
- 2146.12194133
- net_operating_profit
- 9471.69423064
- nonoperating_profit
- -127.34272
- profit_before_tax
- 9344.35151064
- tax_expense_model_implied
- 2269.12271064
- consolidated_profit
- 7075.2288
- NCI_profit
- 65.2288
- parent_attributable_profit
- 7010
- parent_hybrid_distribution
- 175
- ordinary_common_profit_after_hybrid
- 6835
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.2288
- NCI_distributions_implied_bn_estimate
- 43.58994
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.115686971
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7185.25
- parent_hybrid_distributions_bn
- 176.75
- ordinary_common_profit_after_hybrid_bn
- 7008.5
- OCI_attributable_common_bn
- 50.5
- ordinary_profit_OCI_sum_bn
- 7059
- SBC_expense_already_in_ordinary_profit_bn
- 183.96
- SBC_noncash_equity_credit_bn
- 31.2732
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2312.805
- dividends_cash_paid_company_bn
- 2312.805
- buyback_cash_spent_company_bn
- 1261.529853875
- old_cohort_pro_rata_tender_cash_bn
- 1260.827881407
- old_cohort_dividend_and_tender_received_bn
- 3572.345931734
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 6214506
- staff_treasury_shares_delivered
- 155484
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 6211047.9668
- ordinary_common_equity_open_bn
- 60837.189966373
- ordinary_common_equity_close_bn
- 64353.128312498
- equity_rollforward_expected_bn
- 64353.128312498
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 70799.9040288
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 10102273
- treasury_common_shares_close
- 16161295
- economic_common_outstanding_open
- 340625461
- economic_common_outstanding_close
- 334566439
- old_common_cohort_shares_open
- 340435921.53354
- old_common_cohort_shares_close
- 334224873.56673
- old_common_cohort_percent_close
- 0.998979080405
- regulatory_rwa_close_bn
- 394597.9890142
- regulatory_cet1_close_bn
- 58703.6688025
- regulatory_cet1_close_ratio
- 0.1487682919
- regulatory_adjustments_proxy_bn
- 5649.45951
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.085606
- financial_deposits_close_bn
- 526896.3402726
- bank_cash_due_close_bn
- 39441.0810705
- financial_total_assets_close_bn
- 907985.6231288
- financial_total_liabilities_close_bn
- 837185.7191
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4663.75
- securities
- 1219.75
- nonlife_insurance
- 794.375
- card
- 430.5
- life_insurance
- 194.75
- others_elimination
- -117.875
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4752.0508
- securities
- 1263.9004
- nonlife_insurance
- 818.2898
- card
- 448.896
- life_insurance
- 202.1084
- others_elimination
- -116.0354
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13829.88866799
- net_fee_and_commission_income
- 5715.1586304
- other_operating_income
- 917.71671552
- gross_operating_profit
- 20462.76401391
- G_and_A_expense_including_SBC
- 8564.88263365
- SBC_expense_is_subset_of_G_and_A_not_additional
- 183.96
- preprovision_operating_profit
- 11897.88138026
- credit_loss_expense
- 2191.44803673
- net_operating_profit
- 9706.43334352
- nonoperating_profit
- -128.97270682
- profit_before_tax
- 9577.4606367
- tax_expense_model_implied
- 2325.72944374
- consolidated_profit
- 7251.73119296
- NCI_profit
- 66.48119296
- parent_attributable_profit
- 7185.25
- parent_hybrid_distribution
- 176.75
- ordinary_common_profit_after_hybrid
- 7008.5
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.48119296
- NCI_distributions_implied_bn_estimate
- 44.58266676
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.11173609
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7364.88125
- parent_hybrid_distributions_bn
- 178.5175
- ordinary_common_profit_after_hybrid_bn
- 7186.36375
- OCI_attributable_common_bn
- 51.005
- ordinary_profit_OCI_sum_bn
- 7237.36875
- SBC_expense_already_in_ordinary_profit_bn
- 188.00712
- SBC_noncash_equity_credit_bn
- 31.9612104
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2371.5000375
- dividends_cash_paid_company_bn
- 2371.5000375
- buyback_cash_spent_company_bn
- 1293.545263458
- old_cohort_pro_rata_tender_cash_bn
- 1292.224657752
- old_cohort_dividend_and_tender_received_bn
- 3661.303584395
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5929494
- staff_treasury_shares_delivered
- 147876
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5923440.46339
- ordinary_common_equity_open_bn
- 64353.128312498
- ordinary_common_equity_close_bn
- 67957.412971939
- equity_rollforward_expected_bn
- 67957.41297194
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 74426.3499969
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 16161295
- treasury_common_shares_close
- 21942913
- economic_common_outstanding_open
- 334566439
- economic_common_outstanding_close
- 328784821
- old_common_cohort_shares_open
- 334224873.56673
- old_common_cohort_shares_close
- 328301433.10334
- old_common_cohort_percent_close
- 0.998529774291
- regulatory_rwa_close_bn
- 407263.0060696
- regulatory_cet1_close_bn
- 62199.8465443
- regulatory_cet1_close_ratio
- 0.1527264829
- regulatory_adjustments_proxy_bn
- 5757.5664276
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0876084
- financial_deposits_close_bn
- 541749.9321038
- bank_cash_due_close_bn
- 35786.6833267
- financial_total_assets_close_bn
- 934762.882972
- financial_total_liabilities_close_bn
- 860336.5329752
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4780.34375
- securities
- 1250.24375
- nonlife_insurance
- 814.234375
- card
- 441.2625
- life_insurance
- 199.61875
- others_elimination
- -120.821875
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4870.5871676
- securities
- 1295.3654588
- nonlife_insurance
- 838.6753006
- card
- 460.063212
- life_insurance
- 207.1390348
- others_elimination
- -118.9418038
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14095.42253041
- net_fee_and_commission_income
- 5852.32243753
- other_operating_income
- 929.46348948
- gross_operating_profit
- 20877.20845742
- G_and_A_expense_including_SBC
- 8692.46558327
- SBC_expense_is_subset_of_G_and_A_not_additional
- 188.00712
- preprovision_operating_profit
- 12184.74287415
- credit_loss_expense
- 2237.73141927
- net_operating_profit
- 9947.01145488
- nonoperating_profit
- -130.62355746
- profit_before_tax
- 9816.38789742
- tax_expense_model_implied
- 2383.74901555
- consolidated_profit
- 7432.63888186
- NCI_profit
- 67.75763186
- parent_attributable_profit
- 7364.88125
- parent_hybrid_distribution
- 178.5175
- ordinary_common_profit_after_hybrid
- 7186.36375
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.75763186
- NCI_distributions_implied_bn_estimate
- 45.59632326
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.108703144
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7549.00328125
- parent_hybrid_distributions_bn
- 180.302675
- ordinary_common_profit_after_hybrid_bn
- 7368.70060625
- OCI_attributable_common_bn
- 51.51505
- ordinary_profit_OCI_sum_bn
- 7420.21565625
- SBC_expense_already_in_ordinary_profit_bn
- 192.14327664
- SBC_noncash_equity_credit_bn
- 32.664357029
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2431.671200062
- dividends_cash_paid_company_bn
- 2431.671200062
- buyback_cash_spent_company_bn
- 1326.366018849
- old_cohort_pro_rata_tender_cash_bn
- 1324.415961429
- old_cohort_dividend_and_tender_received_bn
- 3752.512055976
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5668974
- staff_treasury_shares_delivered
- 140927
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5660639.32868
- ordinary_common_equity_open_bn
- 67957.412971939
- ordinary_common_equity_close_bn
- 71652.255766307
- equity_rollforward_expected_bn
- 71652.255766305
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 78143.6200355
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 21942913
- treasury_common_shares_close
- 27470960
- economic_common_outstanding_open
- 328784821
- economic_common_outstanding_close
- 323256774
- old_common_cohort_shares_open
- 328301433.10334
- old_common_cohort_shares_close
- 322640793.77466
- old_common_cohort_percent_close
- 0.998094455322
- regulatory_rwa_close_bn
- 420354.0681367
- regulatory_cet1_close_bn
- 65784.3499747
- regulatory_cet1_close_ratio
- 0.1564974743
- regulatory_adjustments_proxy_bn
- 5867.9057916
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0896332
- financial_deposits_close_bn
- 557045.0543803
- bank_cash_due_close_bn
- 32039.5491495
- financial_total_assets_close_bn
- 962371.0015915
- financial_total_liabilities_close_bn
- 884227.381556
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4899.8523437
- securities
- 1281.4998437
- nonlife_insurance
- 834.5902344
- card
- 452.2940625
- life_insurance
- 204.6092188
- others_elimination
- -123.8424219
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4992.0811165
- securities
- 1327.6142301
- nonlife_insurance
- 859.5688603
- card
- 471.5083902
- life_insurance
- 212.2949498
- others_elimination
- -121.9209891
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14366.054643
- net_fee_and_commission_income
- 5992.77817603
- other_operating_income
- 941.36062214
- gross_operating_profit
- 21300.19344117
- G_and_A_expense_including_SBC
- 8821.62703338
- SBC_expense_is_subset_of_G_and_A_not_additional
- 192.14327664
- preprovision_operating_profit
- 12478.56640779
- credit_loss_expense
- 2284.99230685
- net_operating_profit
- 10193.57410095
- nonoperating_profit
- -132.295539
- profit_before_tax
- 10061.27856195
- tax_expense_model_implied
- 2443.2167023
- consolidated_profit
- 7618.06185965
- NCI_profit
- 69.0585784
- parent_attributable_profit
- 7549.00328125
- parent_hybrid_distribution
- 180.302675
- ordinary_common_profit_after_hybrid
- 7368.70060625
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.0585784
- NCI_distributions_implied_bn_estimate
- 46.6313341
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.105633768
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7737.728363281
- parent_hybrid_distributions_bn
- 182.10570175
- ordinary_common_profit_after_hybrid_bn
- 7555.622661531
- OCI_attributable_common_bn
- 52.0302005
- ordinary_profit_OCI_sum_bn
- 7607.652862031
- SBC_expense_already_in_ordinary_profit_bn
- 196.370428726
- SBC_noncash_equity_credit_bn
- 33.382972883
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2493.355478305
- dividends_cash_paid_company_bn
- 2493.355478305
- buyback_cash_spent_company_bn
- 1360.011919143
- old_cohort_pro_rata_tender_cash_bn
- 1357.420355668
- old_cohort_dividend_and_tender_received_bn
- 3846.024633711
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5430054
- staff_treasury_shares_delivered
- 134556
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5419706.7895
- ordinary_common_equity_open_bn
- 71652.255766307
- ordinary_common_equity_close_bn
- 75439.924203772
- equity_rollforward_expected_bn
- 75439.924203773
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 81953.9848442
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 27470960
- treasury_common_shares_close
- 32766458
- economic_common_outstanding_open
- 323256774
- economic_common_outstanding_close
- 317961276
- old_common_cohort_shares_open
- 322640793.77466
- old_common_cohort_shares_close
- 317221086.98516
- old_common_cohort_percent_close
- 0.997672078109
- regulatory_rwa_close_bn
- 433886.1062981
- regulatory_cet1_close_bn
- 69459.3976096
- regulatory_cet1_close_ratio
- 0.1600867062
- regulatory_adjustments_proxy_bn
- 5980.5265942
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0916687
- financial_deposits_close_bn
- 572795.4412753
- bank_cash_due_close_bn
- 28197.3467981
- financial_total_assets_close_bn
- 990836.9137435
- financial_total_liabilities_close_bn
- 908882.9288993
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5022.3486523
- securities
- 1313.5373398
- nonlife_insurance
- 855.4549902
- card
- 463.6014141
- life_insurance
- 209.7244492
- others_elimination
- -126.9384824
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5116.6064581
- securities
- 1360.6662427
- nonlife_insurance
- 880.983146
- card
- 483.2384569
- life_insurance
- 217.5792664
- others_elimination
- -124.9747781
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14641.88289214
- net_fee_and_commission_income
- 6136.60485226
- other_operating_income
- 953.41003811
- gross_operating_profit
- 21731.89778251
- G_and_A_expense_including_SBC
- 8952.37598858
- SBC_expense_is_subset_of_G_and_A_not_additional
- 196.37042873
- preprovision_operating_profit
- 12779.52179393
- credit_loss_expense
- 2333.25134437
- net_operating_profit
- 10446.27044956
- nonoperating_profit
- -133.9889219
- profit_before_tax
- 10312.28152766
- tax_expense_model_implied
- 2504.16866128
- consolidated_profit
- 7808.11286638
- NCI_profit
- 70.3845031
- parent_attributable_profit
- 7737.72836328
- parent_hybrid_distribution
- 182.10570175
- ordinary_common_profit_after_hybrid
- 7555.62266153
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 70.3845031
- NCI_distributions_implied_bn_estimate
- 47.6881318
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.102803531
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7931.171572363
- parent_hybrid_distributions_bn
- 183.926758768
- ordinary_common_profit_after_hybrid_bn
- 7747.244813596
- OCI_attributable_common_bn
- 52.550502505
- ordinary_profit_OCI_sum_bn
- 7799.795316101
- SBC_expense_already_in_ordinary_profit_bn
- 200.690578158
- SBC_noncash_equity_credit_bn
- 34.117398287
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2556.590788487
- dividends_cash_paid_company_bn
- 2556.590788487
- buyback_cash_spent_company_bn
- 1394.503825439
- old_cohort_pro_rata_tender_cash_bn
- 1391.257529457
- old_cohort_dividend_and_tender_received_bn
- 3941.896774281
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5210154
- staff_treasury_shares_delivered
- 128697
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5198025.16845
- ordinary_common_equity_open_bn
- 75439.924203772
- ordinary_common_equity_close_bn
- 79322.742304235
- equity_rollforward_expected_bn
- 79322.742304234
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 85859.7716724
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 32766458
- treasury_common_shares_close
- 37847915
- economic_common_outstanding_open
- 317961276
- economic_common_outstanding_close
- 312879819
- old_common_cohort_shares_open
- 317221086.98516
- old_common_cohort_shares_close
- 312023061.81671
- old_common_cohort_percent_close
- 0.997261705194
- regulatory_rwa_close_bn
- 447874.5943652
- regulatory_cet1_close_bn
- 73227.2633447
- regulatory_cet1_close_ratio
- 0.1634994801
- regulatory_adjustments_proxy_bn
- 6095.4789595
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0932938
- financial_deposits_close_bn
- 589015.2716003
- bank_cash_due_close_bn
- 24257.7172536
- financial_total_assets_close_bn
- 1020188.4618524
- financial_total_liabilities_close_bn
- 934328.69018
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5147.9073687
- securities
- 1346.3757733
- nonlife_insurance
- 876.841365
- card
- 475.1914494
- life_insurance
- 214.9675604
- others_elimination
- -130.1119445
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5244.2388462
- securities
- 1394.5415121
- nonlife_insurance
- 902.9311402
- card
- 495.2605072
- life_insurance
- 222.9951836
- others_elimination
- -128.1050387
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14923.00704367
- net_fee_and_commission_income
- 6283.88336871
- other_operating_income
- 965.6136866
- gross_operating_profit
- 22172.50409898
- G_and_A_expense_including_SBC
- 9084.72109537
- SBC_expense_is_subset_of_G_and_A_not_additional
- 200.69057816
- preprovision_operating_profit
- 13087.78300361
- credit_loss_expense
- 2382.52961276
- net_operating_profit
- 10705.25339085
- nonoperating_profit
- -135.7039801
- profit_before_tax
- 10569.54941075
- tax_expense_model_implied
- 2566.64195282
- consolidated_profit
- 8002.90745792
- NCI_profit
- 71.73588556
- parent_attributable_profit
- 7931.17157236
- parent_hybrid_distribution
- 183.92675877
- ordinary_common_profit_after_hybrid
- 7747.2448136
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 71.73588556
- NCI_distributions_implied_bn_estimate
- 48.76715786
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.099912589
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8129.450861672
- parent_hybrid_distributions_bn
- 185.766026355
- ordinary_common_profit_after_hybrid_bn
- 7943.684835317
- OCI_attributable_common_bn
- 53.07600753
- ordinary_profit_OCI_sum_bn
- 7996.760842847
- SBC_expense_already_in_ordinary_profit_bn
- 205.105770878
- SBC_noncash_equity_credit_bn
- 34.867981049
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2621.415995655
- dividends_cash_paid_company_bn
- 2621.415995655
- buyback_cash_spent_company_bn
- 1429.863216379
- old_cohort_pro_rata_tender_cash_bn
- 1425.947829361
- old_cohort_dividend_and_tender_received_bn
- 4040.18561521
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5007309
- staff_treasury_shares_delivered
- 123287
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4993597.51177
- ordinary_common_equity_open_bn
- 79322.742304235
- ordinary_common_equity_close_bn
- 83303.0919161
- equity_rollforward_expected_bn
- 83303.091916097
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 89863.3656367
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 37847915
- treasury_common_shares_close
- 42731937
- economic_common_outstanding_open
- 312879819
- economic_common_outstanding_close
- 307995797
- old_common_cohort_shares_open
- 312023061.81671
- old_common_cohort_shares_close
- 307029464.30494
- old_common_cohort_percent_close
- 0.99686251337
- regulatory_rwa_close_bn
- 462335.569268
- regulatory_cet1_close_bn
- 77090.277745
- regulatory_cet1_close_ratio
- 0.1667409623
- regulatory_adjustments_proxy_bn
- 6212.8141711
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0956129
- financial_deposits_close_bn
- 605719.1837249
- bank_cash_due_close_bn
- 20218.1473608
- financial_total_assets_close_bn
- 1050454.4276834
- financial_total_liabilities_close_bn
- 960591.0620467
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5276.6050529
- securities
- 1380.0351677
- nonlife_insurance
- 898.7623991
- card
- 487.0712356
- life_insurance
- 220.3417495
- others_elimination
- -133.3647431
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5375.0558229
- securities
- 1429.2605527
- nonlife_insurance
- 925.4261493
- card
- 507.5818127
- life_insurance
- 228.5459803
- others_elimination
- -131.3136854
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15209.52877891
- net_fee_and_commission_income
- 6434.69656956
- other_operating_income
- 977.97354178
- gross_operating_profit
- 22622.19889025
- G_and_A_expense_including_SBC
- 9218.67062189
- SBC_expense_is_subset_of_G_and_A_not_additional
- 205.10577088
- preprovision_operating_profit
- 13403.52826836
- credit_loss_expense
- 2432.84863818
- net_operating_profit
- 10970.67963018
- nonoperating_profit
- -137.44099104
- profit_before_tax
- 10833.23863914
- tax_expense_model_implied
- 2630.6745629
- consolidated_profit
- 8202.56407624
- NCI_profit
- 73.11321456
- parent_attributable_profit
- 8129.45086167
- parent_hybrid_distribution
- 185.76602636
- ordinary_common_profit_after_hybrid
- 7943.68483532
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 73.11321456
- NCI_distributions_implied_bn_estimate
- 49.86886216
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.097759692
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8332.687133214
- parent_hybrid_distributions_bn
- 187.623686619
- ordinary_common_profit_after_hybrid_bn
- 8145.063446595
- OCI_attributable_common_bn
- 53.606767605
- ordinary_profit_OCI_sum_bn
- 8198.670214201
- SBC_expense_already_in_ordinary_profit_bn
- 209.618097837
- SBC_noncash_equity_credit_bn
- 35.635076632
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2687.870937376
- dividends_cash_paid_company_bn
- 2687.870937376
- buyback_cash_spent_company_bn
- 1466.111384071
- old_cohort_pro_rata_tender_cash_bn
- 1461.511479206
- old_cohort_dividend_and_tender_received_bn
- 4140.949257455
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 4819489
- staff_treasury_shares_delivered
- 118776
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4804367.9177
- ordinary_common_equity_open_bn
- 83303.0919161
- ordinary_common_equity_close_bn
- 87383.414885486
- equity_rollforward_expected_bn
- 87383.414885485
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 93967.2118907
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 42731937
- treasury_common_shares_close
- 47432650
- economic_common_outstanding_open
- 307995797
- economic_common_outstanding_close
- 303295084
- old_common_cohort_shares_open
- 307029464.30494
- old_common_cohort_shares_close
- 302225096.38724
- old_common_cohort_percent_close
- 0.996472123456
- regulatory_rwa_close_bn
- 477285.6522359
- regulatory_cet1_close_bn
- 81050.8301856
- regulatory_cet1_close_ratio
- 0.1698161883
- regulatory_adjustments_proxy_bn
- 6332.5846998
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978895
- financial_deposits_close_bn
- 622922.2910155
- bank_cash_due_close_bn
- 16076.1569927
- financial_total_assets_close_bn
- 1081664.5651558
- financial_total_liabilities_close_bn
- 987697.3532651
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5408.5201792
- securities
- 1414.5360469
- nonlife_insurance
- 921.2314591
- card
- 499.2480165
- life_insurance
- 225.8502932
- others_elimination
- -136.6988617
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5509.1368662
- securities
- 1464.8443903
- nonlife_insurance
- 948.4818118
- card
- 520.2098263
- life_insurance
- 234.2350171
- others_elimination
- -134.6026807
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15501.55173147
- net_fee_and_commission_income
- 6589.12928723
- other_operating_income
- 990.49160312
- gross_operating_profit
- 23081.17262181
- G_and_A_expense_including_SBC
- 9354.23243697
- SBC_expense_is_subset_of_G_and_A_not_additional
- 209.61809784
- preprovision_operating_profit
- 13726.94018485
- credit_loss_expense
- 2484.23040142
- net_operating_profit
- 11242.70978343
- nonoperating_profit
- -139.20023573
- profit_before_tax
- 11103.5095477
- tax_expense_model_implied
- 2696.3054262
- consolidated_profit
- 8407.2041215
- NCI_profit
- 74.51698828
- parent_attributable_profit
- 8332.68713321
- parent_hybrid_distribution
- 187.62368662
- ordinary_common_profit_after_hybrid
- 8145.06344659
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 74.51698828
- NCI_distributions_implied_bn_estimate
- 50.99370368
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.095504237
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8541.004311544
- parent_hybrid_distributions_bn
- 189.499923485
- ordinary_common_profit_after_hybrid_bn
- 8351.50438806
- OCI_attributable_common_bn
- 54.142835281
- ordinary_profit_OCI_sum_bn
- 8405.647223341
- SBC_expense_already_in_ordinary_profit_bn
- 214.229695989
- SBC_noncash_equity_credit_bn
- 36.419048318
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2755.99644806
- dividends_cash_paid_company_bn
- 2755.99644806
- buyback_cash_spent_company_bn
- 1503.270481846
- old_cohort_pro_rata_tender_cash_bn
- 1497.967129174
- old_cohort_dividend_and_tender_received_bn
- 4244.240762009
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 4645173
- staff_treasury_shares_delivered
- 121390
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4628785.40313
- ordinary_common_equity_open_bn
- 87383.414885486
- ordinary_common_equity_close_bn
- 91566.214227241
- equity_rollforward_expected_bn
- 91566.214227239
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 98173.8167965
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 47432650
- treasury_common_shares_close
- 51956433
- economic_common_outstanding_open
- 303295084
- economic_common_outstanding_close
- 298771301
- old_common_cohort_shares_open
- 302225096.38724
- old_common_cohort_shares_close
- 297596310.98411
- old_common_cohort_percent_close
- 0.996067259432
- regulatory_rwa_close_bn
- 492742.0707979
- regulatory_cet1_close_bn
- 85111.3699945
- regulatory_cet1_close_ratio
- 0.1727300652
- regulatory_adjustments_proxy_bn
- 6454.8442327
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0999379
- financial_deposits_close_bn
- 640640.1978083
- bank_cash_due_close_bn
- 11829.1719005
- financial_total_assets_close_bn
- 1113849.6343403
- financial_total_liabilities_close_bn
- 1015675.8175438
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5543.7331837
- securities
- 1449.899448
- nonlife_insurance
- 944.2622456
- card
- 511.729217
- life_insurance
- 231.4965505
- others_elimination
- -140.1163332
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5646.5634377
- securities
- 1501.3145751
- nonlife_insurance
- 972.112106
- card
- 533.1521866
- life_insurance
- 240.0657384
- others_elimination
- -137.9740363
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15799.18152471
- net_fee_and_commission_income
- 6747.26839012
- other_operating_income
- 1003.16989564
- gross_operating_profit
- 23549.61981047
- G_and_A_expense_including_SBC
- 9491.41398835
- SBC_expense_is_subset_of_G_and_A_not_additional
- 214.22969599
- preprovision_operating_profit
- 14058.20582212
- credit_loss_expense
- 2536.6973475
- net_operating_profit
- 11521.50847462
- nonoperating_profit
- -140.98199875
- profit_before_tax
- 11380.52647588
- tax_expense_model_implied
- 2763.57444987
- consolidated_profit
- 8616.952026
- NCI_profit
- 75.94771446
- parent_attributable_profit
- 8541.00431154
- parent_hybrid_distribution
- 189.49992349
- ordinary_common_profit_after_hybrid
- 8351.50438806
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 75.94771446
- NCI_distributions_implied_bn_estimate
- 52.14215036
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.093403095
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7438.958058504
- parent_hybrid_distributions_bn
- 162.633390617
- ordinary_common_profit_after_hybrid_bn
- 7276.324667887
- OCI_attributable_common_bn
- 46.466683033
- ordinary_profit_OCI_sum_bn
- 7322.791350921
- SBC_expense_already_in_ordinary_profit_bn
- 186.041516483
- SBC_noncash_equity_credit_bn
- 31.627057802
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2825.834383882
- dividends_cash_paid_company_bn
- 2119.375787912
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 2111.040832773
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 91566.214227241
- ordinary_common_equity_close_bn
- 96094.79825208
- equity_rollforward_expected_bn
- 96094.798252081
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 102722.8534122
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 51956433
- treasury_common_shares_close
- 51956433
- economic_common_outstanding_open
- 298771301
- economic_common_outstanding_close
- 298771301
- old_common_cohort_shares_open
- 297596310.98411
- old_common_cohort_shares_close
- 297596310.98411
- old_common_cohort_percent_close
- 0.996067259432
- regulatory_rwa_close_bn
- 506288.5380815
- regulatory_cet1_close_bn
- 89534.0581022
- regulatory_cet1_close_ratio
- 0.1768439365
- regulatory_adjustments_proxy_bn
- 6560.7401499
- dividends_payable_close_bn
- 706.458596
- staff_equity_reward_reserve_bn
- 31.7269957
- financial_deposits_close_bn
- 656113.8758399
- bank_cash_due_close_bn
- 9720.4949209
- financial_total_assets_close_bn
- 1141991.1587771
- financial_total_liabilities_close_bn
- 1039268.3053649
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4828.424988
- securities
- 1262.818843
- nonlife_insurance
- 822.4240364
- card
- 445.7007681
- life_insurance
- 201.626538
- others_elimination
- -122.0371151
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4917.724916
- securities
- 1307.468807
- nonlife_insurance
- 846.6094336
- card
- 464.3049198
- life_insurance
- 209.0681986
- others_elimination
- -120.1766999
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13682.74734127
- net_fee_and_commission_income
- 5870.93464642
- other_operating_income
- 863.33130127
- gross_operating_profit
- 20417.01328896
- G_and_A_expense_including_SBC
- 8183.05772996
- SBC_expense_is_subset_of_G_and_A_not_additional
- 186.04151648
- preprovision_operating_profit
- 12233.95555901
- credit_loss_expense
- 2201.02381146
- net_operating_profit
- 10032.93174755
- nonoperating_profit
- -121.32957036
- profit_before_tax
- 9911.60217719
- tax_expense_model_implied
- 2406.87024386
- consolidated_profit
- 7504.73193334
- NCI_profit
- 65.77387483
- parent_attributable_profit
- 7438.9580585
- parent_hybrid_distribution
- 162.63339062
- ordinary_common_profit_after_hybrid
- 7276.32466789
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.77387483
- NCI_distributions_implied_bn_estimate
- 45.32128403
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.09107472
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 1137.671232877
- parent_hybrid_distributions_bn
- 26.108775261
- ordinary_common_profit_after_hybrid_bn
- 1111.562457616
- OCI_attributable_common_bn
- 7.534246575
- ordinary_profit_OCI_sum_bn
- 1119.096704191
- SBC_expense_already_in_ordinary_profit_bn
- 27.123287671
- SBC_noncash_equity_credit_bn
- 4.610958904
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847832244
- old_cohort_pro_rata_tender_cash_bn
- 1.847832244
- old_cohort_dividend_and_tender_received_bn
- 406.766281351
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 10608
- staff_treasury_shares_delivered
- 26181
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 10608
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57407.439799886
- equity_rollforward_expected_bn
- 57407.439799887
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63810.67813
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7698340
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346989394
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346963213
- old_common_cohort_percent_close
- 0.999924548126
- regulatory_rwa_close_bn
- 370488.9621952
- regulatory_cet1_close_bn
- 51967.6872546
- regulatory_cet1_close_ratio
- 0.1402678421
- regulatory_adjustments_proxy_bn
- 5439.7525453
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0838437
- financial_deposits_close_bn
- 498460.9483975
- bank_cash_due_close_bn
- 46480.683378
- financial_total_assets_close_bn
- 856820.2967117
- financial_total_liabilities_close_bn
- 793009.6185817
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 738.4313994
- securities
- 193.1282121
- nonlife_insurance
- 125.7767768
- card
- 68.1628984
- life_insurance
- 30.8355969
- others_elimination
- -18.6636508
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 751.4505775
- securities
- 199.6378012
- nonlife_insurance
- 129.3028042
- card
- 70.8752272
- life_insurance
- 31.9205284
- others_elimination
- -18.3924179
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 2006.17899543
- net_fee_and_commission_income
- 821.29315068
- other_operating_income
- 134.81278539
- gross_operating_profit
- 2962.28493151
- G_and_A_expense_including_SBC
- 1111.36455582
- SBC_expense_is_subset_of_G_and_A_not_additional
- 27.12328767
- preprovision_operating_profit
- 1850.92037568
- credit_loss_expense
- 316.69954338
- net_operating_profit
- 1534.2208323
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1515.27471358
- tax_expense_model_implied
- 367.95964509
- consolidated_profit
- 1147.31506849
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 1137.67123288
- parent_hybrid_distribution
- 26.10877526
- ordinary_common_profit_after_hybrid
- 1111.56245762
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.129854678
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7010
- parent_hybrid_distributions_bn
- 175
- ordinary_common_profit_after_hybrid_bn
- 6835
- OCI_attributable_common_bn
- 50
- ordinary_profit_OCI_sum_bn
- 6885
- SBC_expense_already_in_ordinary_profit_bn
- 180
- SBC_noncash_equity_credit_bn
- 30.6
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2255.55
- dividends_cash_paid_company_bn
- 2255.55
- buyback_cash_spent_company_bn
- 1230.299833514
- old_cohort_pro_rata_tender_cash_bn
- 1230.207005086
- old_cohort_dividend_and_tender_received_bn
- 3485.586819612
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 6527784
- staff_treasury_shares_delivered
- 163851
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 6527291.46646
- ordinary_common_equity_open_bn
- 57407.439799886
- ordinary_common_equity_close_bn
- 60837.189966373
- equity_rollforward_expected_bn
- 60837.189966372
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 67262.0671564
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7698340
- treasury_common_shares_close
- 10102273
- economic_common_outstanding_open
- 346989394
- economic_common_outstanding_close
- 340625461
- old_common_cohort_shares_open
- 346963213
- old_common_cohort_shares_close
- 340435921.53354
- old_common_cohort_percent_close
- 0.999443554613
- regulatory_rwa_close_bn
- 382344.6089854
- regulatory_cet1_close_bn
- 55293.6528146
- regulatory_cet1_close_ratio
- 0.1446173204
- regulatory_adjustments_proxy_bn
- 5543.5371518
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0839461
- financial_deposits_close_bn
- 512470.97493
- bank_cash_due_close_bn
- 43004.9890146
- financial_total_assets_close_bn
- 882013.164401
- financial_total_liabilities_close_bn
- 814751.0972446
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4550
- securities
- 1190
- nonlife_insurance
- 775
- card
- 420
- life_insurance
- 190
- others_elimination
- -115
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4636.4
- securities
- 1233.2
- nonlife_insurance
- 798.4
- card
- 438
- life_insurance
- 197.2
- others_elimination
- -113.2
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13569.35701333
- net_fee_and_commission_income
- 5581.2096
- other_operating_income
- 906.1184
- gross_operating_profit
- 20056.68501333
- G_and_A_expense_including_SBC
- 8438.86884136
- SBC_expense_is_subset_of_G_and_A_not_additional
- 180
- preprovision_operating_profit
- 11617.81617197
- credit_loss_expense
- 2146.12194133
- net_operating_profit
- 9471.69423064
- nonoperating_profit
- -127.34272
- profit_before_tax
- 9344.35151064
- tax_expense_model_implied
- 2269.12271064
- consolidated_profit
- 7075.2288
- NCI_profit
- 65.2288
- parent_attributable_profit
- 7010
- parent_hybrid_distribution
- 175
- ordinary_common_profit_after_hybrid
- 6835
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.2288
- NCI_distributions_implied_bn_estimate
- 43.58994
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.115686971
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7185.25
- parent_hybrid_distributions_bn
- 176.75
- ordinary_common_profit_after_hybrid_bn
- 7008.5
- OCI_attributable_common_bn
- 50.5
- ordinary_profit_OCI_sum_bn
- 7059
- SBC_expense_already_in_ordinary_profit_bn
- 183.96
- SBC_noncash_equity_credit_bn
- 31.2732
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2312.805
- dividends_cash_paid_company_bn
- 2312.805
- buyback_cash_spent_company_bn
- 1261.529853875
- old_cohort_pro_rata_tender_cash_bn
- 1260.827881407
- old_cohort_dividend_and_tender_received_bn
- 3572.345931734
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 6214506
- staff_treasury_shares_delivered
- 155484
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 6211047.9668
- ordinary_common_equity_open_bn
- 60837.189966373
- ordinary_common_equity_close_bn
- 64353.128312498
- equity_rollforward_expected_bn
- 64353.128312498
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 70799.9040288
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 10102273
- treasury_common_shares_close
- 16161295
- economic_common_outstanding_open
- 340625461
- economic_common_outstanding_close
- 334566439
- old_common_cohort_shares_open
- 340435921.53354
- old_common_cohort_shares_close
- 334224873.56673
- old_common_cohort_percent_close
- 0.998979080405
- regulatory_rwa_close_bn
- 394597.9890142
- regulatory_cet1_close_bn
- 58703.6688025
- regulatory_cet1_close_ratio
- 0.1487682919
- regulatory_adjustments_proxy_bn
- 5649.45951
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.085606
- financial_deposits_close_bn
- 526896.3402726
- bank_cash_due_close_bn
- 39441.0810705
- financial_total_assets_close_bn
- 907985.6231288
- financial_total_liabilities_close_bn
- 837185.7191
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4663.75
- securities
- 1219.75
- nonlife_insurance
- 794.375
- card
- 430.5
- life_insurance
- 194.75
- others_elimination
- -117.875
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4752.0508
- securities
- 1263.9004
- nonlife_insurance
- 818.2898
- card
- 448.896
- life_insurance
- 202.1084
- others_elimination
- -116.0354
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13829.88866799
- net_fee_and_commission_income
- 5715.1586304
- other_operating_income
- 917.71671552
- gross_operating_profit
- 20462.76401391
- G_and_A_expense_including_SBC
- 8564.88263365
- SBC_expense_is_subset_of_G_and_A_not_additional
- 183.96
- preprovision_operating_profit
- 11897.88138026
- credit_loss_expense
- 2191.44803673
- net_operating_profit
- 9706.43334352
- nonoperating_profit
- -128.97270682
- profit_before_tax
- 9577.4606367
- tax_expense_model_implied
- 2325.72944374
- consolidated_profit
- 7251.73119296
- NCI_profit
- 66.48119296
- parent_attributable_profit
- 7185.25
- parent_hybrid_distribution
- 176.75
- ordinary_common_profit_after_hybrid
- 7008.5
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.48119296
- NCI_distributions_implied_bn_estimate
- 44.58266676
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.11173609
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7364.88125
- parent_hybrid_distributions_bn
- 178.5175
- ordinary_common_profit_after_hybrid_bn
- 7186.36375
- OCI_attributable_common_bn
- 51.005
- ordinary_profit_OCI_sum_bn
- 7237.36875
- SBC_expense_already_in_ordinary_profit_bn
- 188.00712
- SBC_noncash_equity_credit_bn
- 31.9612104
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2371.5000375
- dividends_cash_paid_company_bn
- 2371.5000375
- buyback_cash_spent_company_bn
- 1293.545263458
- old_cohort_pro_rata_tender_cash_bn
- 1292.224657752
- old_cohort_dividend_and_tender_received_bn
- 3661.303584395
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5929494
- staff_treasury_shares_delivered
- 147876
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5923440.46339
- ordinary_common_equity_open_bn
- 64353.128312498
- ordinary_common_equity_close_bn
- 67957.412971939
- equity_rollforward_expected_bn
- 67957.41297194
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 74426.3499969
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 16161295
- treasury_common_shares_close
- 21942913
- economic_common_outstanding_open
- 334566439
- economic_common_outstanding_close
- 328784821
- old_common_cohort_shares_open
- 334224873.56673
- old_common_cohort_shares_close
- 328301433.10334
- old_common_cohort_percent_close
- 0.998529774291
- regulatory_rwa_close_bn
- 407263.0060696
- regulatory_cet1_close_bn
- 62199.8465443
- regulatory_cet1_close_ratio
- 0.1527264829
- regulatory_adjustments_proxy_bn
- 5757.5664276
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0876084
- financial_deposits_close_bn
- 541749.9321038
- bank_cash_due_close_bn
- 35786.6833267
- financial_total_assets_close_bn
- 934762.882972
- financial_total_liabilities_close_bn
- 860336.5329752
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4780.34375
- securities
- 1250.24375
- nonlife_insurance
- 814.234375
- card
- 441.2625
- life_insurance
- 199.61875
- others_elimination
- -120.821875
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4870.5871676
- securities
- 1295.3654588
- nonlife_insurance
- 838.6753006
- card
- 460.063212
- life_insurance
- 207.1390348
- others_elimination
- -118.9418038
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14095.42253041
- net_fee_and_commission_income
- 5852.32243753
- other_operating_income
- 929.46348948
- gross_operating_profit
- 20877.20845742
- G_and_A_expense_including_SBC
- 8692.46558327
- SBC_expense_is_subset_of_G_and_A_not_additional
- 188.00712
- preprovision_operating_profit
- 12184.74287415
- credit_loss_expense
- 2237.73141927
- net_operating_profit
- 9947.01145488
- nonoperating_profit
- -130.62355746
- profit_before_tax
- 9816.38789742
- tax_expense_model_implied
- 2383.74901555
- consolidated_profit
- 7432.63888186
- NCI_profit
- 67.75763186
- parent_attributable_profit
- 7364.88125
- parent_hybrid_distribution
- 178.5175
- ordinary_common_profit_after_hybrid
- 7186.36375
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.75763186
- NCI_distributions_implied_bn_estimate
- 45.59632326
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.108703144
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7549.00328125
- parent_hybrid_distributions_bn
- 180.302675
- ordinary_common_profit_after_hybrid_bn
- 7368.70060625
- OCI_attributable_common_bn
- 51.51505
- ordinary_profit_OCI_sum_bn
- 7420.21565625
- SBC_expense_already_in_ordinary_profit_bn
- 192.14327664
- SBC_noncash_equity_credit_bn
- 32.664357029
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2431.671200062
- dividends_cash_paid_company_bn
- 2431.671200062
- buyback_cash_spent_company_bn
- 1326.366018849
- old_cohort_pro_rata_tender_cash_bn
- 1324.415961429
- old_cohort_dividend_and_tender_received_bn
- 3752.512055976
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5668974
- staff_treasury_shares_delivered
- 140927
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5660639.32868
- ordinary_common_equity_open_bn
- 67957.412971939
- ordinary_common_equity_close_bn
- 71652.255766307
- equity_rollforward_expected_bn
- 71652.255766305
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 78143.6200355
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 21942913
- treasury_common_shares_close
- 27470960
- economic_common_outstanding_open
- 328784821
- economic_common_outstanding_close
- 323256774
- old_common_cohort_shares_open
- 328301433.10334
- old_common_cohort_shares_close
- 322640793.77466
- old_common_cohort_percent_close
- 0.998094455322
- regulatory_rwa_close_bn
- 420354.0681367
- regulatory_cet1_close_bn
- 65784.3499747
- regulatory_cet1_close_ratio
- 0.1564974743
- regulatory_adjustments_proxy_bn
- 5867.9057916
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0896332
- financial_deposits_close_bn
- 557045.0543803
- bank_cash_due_close_bn
- 32039.5491495
- financial_total_assets_close_bn
- 962371.0015915
- financial_total_liabilities_close_bn
- 884227.381556
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4899.8523437
- securities
- 1281.4998437
- nonlife_insurance
- 834.5902344
- card
- 452.2940625
- life_insurance
- 204.6092188
- others_elimination
- -123.8424219
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4992.0811165
- securities
- 1327.6142301
- nonlife_insurance
- 859.5688603
- card
- 471.5083902
- life_insurance
- 212.2949498
- others_elimination
- -121.9209891
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14366.054643
- net_fee_and_commission_income
- 5992.77817603
- other_operating_income
- 941.36062214
- gross_operating_profit
- 21300.19344117
- G_and_A_expense_including_SBC
- 8821.62703338
- SBC_expense_is_subset_of_G_and_A_not_additional
- 192.14327664
- preprovision_operating_profit
- 12478.56640779
- credit_loss_expense
- 2284.99230685
- net_operating_profit
- 10193.57410095
- nonoperating_profit
- -132.295539
- profit_before_tax
- 10061.27856195
- tax_expense_model_implied
- 2443.2167023
- consolidated_profit
- 7618.06185965
- NCI_profit
- 69.0585784
- parent_attributable_profit
- 7549.00328125
- parent_hybrid_distribution
- 180.302675
- ordinary_common_profit_after_hybrid
- 7368.70060625
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.0585784
- NCI_distributions_implied_bn_estimate
- 46.6313341
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.105633768
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7737.728363281
- parent_hybrid_distributions_bn
- 182.10570175
- ordinary_common_profit_after_hybrid_bn
- 7555.622661531
- OCI_attributable_common_bn
- 52.0302005
- ordinary_profit_OCI_sum_bn
- 7607.652862031
- SBC_expense_already_in_ordinary_profit_bn
- 196.370428726
- SBC_noncash_equity_credit_bn
- 33.382972883
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2493.355478305
- dividends_cash_paid_company_bn
- 2493.355478305
- buyback_cash_spent_company_bn
- 1360.011919143
- old_cohort_pro_rata_tender_cash_bn
- 1357.420355668
- old_cohort_dividend_and_tender_received_bn
- 3846.024633711
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5430054
- staff_treasury_shares_delivered
- 134556
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5419706.7895
- ordinary_common_equity_open_bn
- 71652.255766307
- ordinary_common_equity_close_bn
- 75439.924203772
- equity_rollforward_expected_bn
- 75439.924203773
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 81953.9848442
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 27470960
- treasury_common_shares_close
- 32766458
- economic_common_outstanding_open
- 323256774
- economic_common_outstanding_close
- 317961276
- old_common_cohort_shares_open
- 322640793.77466
- old_common_cohort_shares_close
- 317221086.98516
- old_common_cohort_percent_close
- 0.997672078109
- regulatory_rwa_close_bn
- 433886.1062981
- regulatory_cet1_close_bn
- 69459.3976096
- regulatory_cet1_close_ratio
- 0.1600867062
- regulatory_adjustments_proxy_bn
- 5980.5265942
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0916687
- financial_deposits_close_bn
- 572795.4412753
- bank_cash_due_close_bn
- 28197.3467981
- financial_total_assets_close_bn
- 990836.9137435
- financial_total_liabilities_close_bn
- 908882.9288993
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5022.3486523
- securities
- 1313.5373398
- nonlife_insurance
- 855.4549902
- card
- 463.6014141
- life_insurance
- 209.7244492
- others_elimination
- -126.9384824
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5116.6064581
- securities
- 1360.6662427
- nonlife_insurance
- 880.983146
- card
- 483.2384569
- life_insurance
- 217.5792664
- others_elimination
- -124.9747781
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14641.88289214
- net_fee_and_commission_income
- 6136.60485226
- other_operating_income
- 953.41003811
- gross_operating_profit
- 21731.89778251
- G_and_A_expense_including_SBC
- 8952.37598858
- SBC_expense_is_subset_of_G_and_A_not_additional
- 196.37042873
- preprovision_operating_profit
- 12779.52179393
- credit_loss_expense
- 2333.25134437
- net_operating_profit
- 10446.27044956
- nonoperating_profit
- -133.9889219
- profit_before_tax
- 10312.28152766
- tax_expense_model_implied
- 2504.16866128
- consolidated_profit
- 7808.11286638
- NCI_profit
- 70.3845031
- parent_attributable_profit
- 7737.72836328
- parent_hybrid_distribution
- 182.10570175
- ordinary_common_profit_after_hybrid
- 7555.62266153
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 70.3845031
- NCI_distributions_implied_bn_estimate
- 47.6881318
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.102803531
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7931.171572363
- parent_hybrid_distributions_bn
- 183.926758768
- ordinary_common_profit_after_hybrid_bn
- 7747.244813596
- OCI_attributable_common_bn
- 52.550502505
- ordinary_profit_OCI_sum_bn
- 7799.795316101
- SBC_expense_already_in_ordinary_profit_bn
- 200.690578158
- SBC_noncash_equity_credit_bn
- 34.117398287
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2556.590788487
- dividends_cash_paid_company_bn
- 2556.590788487
- buyback_cash_spent_company_bn
- 1394.503825439
- old_cohort_pro_rata_tender_cash_bn
- 1391.257529457
- old_cohort_dividend_and_tender_received_bn
- 3941.896774281
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5210154
- staff_treasury_shares_delivered
- 128697
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5198025.16845
- ordinary_common_equity_open_bn
- 75439.924203772
- ordinary_common_equity_close_bn
- 79322.742304235
- equity_rollforward_expected_bn
- 79322.742304234
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 85859.7716724
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 32766458
- treasury_common_shares_close
- 37847915
- economic_common_outstanding_open
- 317961276
- economic_common_outstanding_close
- 312879819
- old_common_cohort_shares_open
- 317221086.98516
- old_common_cohort_shares_close
- 312023061.81671
- old_common_cohort_percent_close
- 0.997261705194
- regulatory_rwa_close_bn
- 447874.5943652
- regulatory_cet1_close_bn
- 73227.2633447
- regulatory_cet1_close_ratio
- 0.1634994801
- regulatory_adjustments_proxy_bn
- 6095.4789595
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0932938
- financial_deposits_close_bn
- 589015.2716003
- bank_cash_due_close_bn
- 24257.7172536
- financial_total_assets_close_bn
- 1020188.4618524
- financial_total_liabilities_close_bn
- 934328.69018
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5147.9073687
- securities
- 1346.3757733
- nonlife_insurance
- 876.841365
- card
- 475.1914494
- life_insurance
- 214.9675604
- others_elimination
- -130.1119445
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5244.2388462
- securities
- 1394.5415121
- nonlife_insurance
- 902.9311402
- card
- 495.2605072
- life_insurance
- 222.9951836
- others_elimination
- -128.1050387
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14923.00704367
- net_fee_and_commission_income
- 6283.88336871
- other_operating_income
- 965.6136866
- gross_operating_profit
- 22172.50409898
- G_and_A_expense_including_SBC
- 9084.72109537
- SBC_expense_is_subset_of_G_and_A_not_additional
- 200.69057816
- preprovision_operating_profit
- 13087.78300361
- credit_loss_expense
- 2382.52961276
- net_operating_profit
- 10705.25339085
- nonoperating_profit
- -135.7039801
- profit_before_tax
- 10569.54941075
- tax_expense_model_implied
- 2566.64195282
- consolidated_profit
- 8002.90745792
- NCI_profit
- 71.73588556
- parent_attributable_profit
- 7931.17157236
- parent_hybrid_distribution
- 183.92675877
- ordinary_common_profit_after_hybrid
- 7747.2448136
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 71.73588556
- NCI_distributions_implied_bn_estimate
- 48.76715786
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.099912589
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8129.450861672
- parent_hybrid_distributions_bn
- 185.766026355
- ordinary_common_profit_after_hybrid_bn
- 7943.684835317
- OCI_attributable_common_bn
- 53.07600753
- ordinary_profit_OCI_sum_bn
- 7996.760842847
- SBC_expense_already_in_ordinary_profit_bn
- 205.105770878
- SBC_noncash_equity_credit_bn
- 34.867981049
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2621.415995655
- dividends_cash_paid_company_bn
- 2621.415995655
- buyback_cash_spent_company_bn
- 1429.863216379
- old_cohort_pro_rata_tender_cash_bn
- 1425.947829361
- old_cohort_dividend_and_tender_received_bn
- 4040.18561521
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5007309
- staff_treasury_shares_delivered
- 123287
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4993597.51177
- ordinary_common_equity_open_bn
- 79322.742304235
- ordinary_common_equity_close_bn
- 83303.0919161
- equity_rollforward_expected_bn
- 83303.091916097
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 89863.3656367
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 37847915
- treasury_common_shares_close
- 42731937
- economic_common_outstanding_open
- 312879819
- economic_common_outstanding_close
- 307995797
- old_common_cohort_shares_open
- 312023061.81671
- old_common_cohort_shares_close
- 307029464.30494
- old_common_cohort_percent_close
- 0.99686251337
- regulatory_rwa_close_bn
- 462335.569268
- regulatory_cet1_close_bn
- 77090.277745
- regulatory_cet1_close_ratio
- 0.1667409623
- regulatory_adjustments_proxy_bn
- 6212.8141711
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0956129
- financial_deposits_close_bn
- 605719.1837249
- bank_cash_due_close_bn
- 20218.1473608
- financial_total_assets_close_bn
- 1050454.4276834
- financial_total_liabilities_close_bn
- 960591.0620467
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5276.6050529
- securities
- 1380.0351677
- nonlife_insurance
- 898.7623991
- card
- 487.0712356
- life_insurance
- 220.3417495
- others_elimination
- -133.3647431
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5375.0558229
- securities
- 1429.2605527
- nonlife_insurance
- 925.4261493
- card
- 507.5818127
- life_insurance
- 228.5459803
- others_elimination
- -131.3136854
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15209.52877891
- net_fee_and_commission_income
- 6434.69656956
- other_operating_income
- 977.97354178
- gross_operating_profit
- 22622.19889025
- G_and_A_expense_including_SBC
- 9218.67062189
- SBC_expense_is_subset_of_G_and_A_not_additional
- 205.10577088
- preprovision_operating_profit
- 13403.52826836
- credit_loss_expense
- 2432.84863818
- net_operating_profit
- 10970.67963018
- nonoperating_profit
- -137.44099104
- profit_before_tax
- 10833.23863914
- tax_expense_model_implied
- 2630.6745629
- consolidated_profit
- 8202.56407624
- NCI_profit
- 73.11321456
- parent_attributable_profit
- 8129.45086167
- parent_hybrid_distribution
- 185.76602636
- ordinary_common_profit_after_hybrid
- 7943.68483532
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 73.11321456
- NCI_distributions_implied_bn_estimate
- 49.86886216
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.097759692
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8332.687133214
- parent_hybrid_distributions_bn
- 187.623686619
- ordinary_common_profit_after_hybrid_bn
- 8145.063446595
- OCI_attributable_common_bn
- 53.606767605
- ordinary_profit_OCI_sum_bn
- 8198.670214201
- SBC_expense_already_in_ordinary_profit_bn
- 209.618097837
- SBC_noncash_equity_credit_bn
- 35.635076632
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2687.870937376
- dividends_cash_paid_company_bn
- 2687.870937376
- buyback_cash_spent_company_bn
- 1466.111384071
- old_cohort_pro_rata_tender_cash_bn
- 1461.511479206
- old_cohort_dividend_and_tender_received_bn
- 4140.949257455
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 4819489
- staff_treasury_shares_delivered
- 118776
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4804367.9177
- ordinary_common_equity_open_bn
- 83303.0919161
- ordinary_common_equity_close_bn
- 87383.414885486
- equity_rollforward_expected_bn
- 87383.414885485
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 93967.2118907
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 42731937
- treasury_common_shares_close
- 47432650
- economic_common_outstanding_open
- 307995797
- economic_common_outstanding_close
- 303295084
- old_common_cohort_shares_open
- 307029464.30494
- old_common_cohort_shares_close
- 302225096.38724
- old_common_cohort_percent_close
- 0.996472123456
- regulatory_rwa_close_bn
- 477285.6522359
- regulatory_cet1_close_bn
- 81050.8301856
- regulatory_cet1_close_ratio
- 0.1698161883
- regulatory_adjustments_proxy_bn
- 6332.5846998
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978895
- financial_deposits_close_bn
- 622922.2910155
- bank_cash_due_close_bn
- 16076.1569927
- financial_total_assets_close_bn
- 1081664.5651558
- financial_total_liabilities_close_bn
- 987697.3532651
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5408.5201792
- securities
- 1414.5360469
- nonlife_insurance
- 921.2314591
- card
- 499.2480165
- life_insurance
- 225.8502932
- others_elimination
- -136.6988617
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5509.1368662
- securities
- 1464.8443903
- nonlife_insurance
- 948.4818118
- card
- 520.2098263
- life_insurance
- 234.2350171
- others_elimination
- -134.6026807
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15501.55173147
- net_fee_and_commission_income
- 6589.12928723
- other_operating_income
- 990.49160312
- gross_operating_profit
- 23081.17262181
- G_and_A_expense_including_SBC
- 9354.23243697
- SBC_expense_is_subset_of_G_and_A_not_additional
- 209.61809784
- preprovision_operating_profit
- 13726.94018485
- credit_loss_expense
- 2484.23040142
- net_operating_profit
- 11242.70978343
- nonoperating_profit
- -139.20023573
- profit_before_tax
- 11103.5095477
- tax_expense_model_implied
- 2696.3054262
- consolidated_profit
- 8407.2041215
- NCI_profit
- 74.51698828
- parent_attributable_profit
- 8332.68713321
- parent_hybrid_distribution
- 187.62368662
- ordinary_common_profit_after_hybrid
- 8145.06344659
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 74.51698828
- NCI_distributions_implied_bn_estimate
- 50.99370368
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.095504237
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8541.004311544
- parent_hybrid_distributions_bn
- 189.499923485
- ordinary_common_profit_after_hybrid_bn
- 8351.50438806
- OCI_attributable_common_bn
- 54.142835281
- ordinary_profit_OCI_sum_bn
- 8405.647223341
- SBC_expense_already_in_ordinary_profit_bn
- 214.229695989
- SBC_noncash_equity_credit_bn
- 36.419048318
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2755.99644806
- dividends_cash_paid_company_bn
- 2755.99644806
- buyback_cash_spent_company_bn
- 1503.270481846
- old_cohort_pro_rata_tender_cash_bn
- 1497.967129174
- old_cohort_dividend_and_tender_received_bn
- 4244.240762009
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 4645173
- staff_treasury_shares_delivered
- 121390
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4628785.40313
- ordinary_common_equity_open_bn
- 87383.414885486
- ordinary_common_equity_close_bn
- 91566.214227241
- equity_rollforward_expected_bn
- 91566.214227239
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 98173.8167965
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 47432650
- treasury_common_shares_close
- 51956433
- economic_common_outstanding_open
- 303295084
- economic_common_outstanding_close
- 298771301
- old_common_cohort_shares_open
- 302225096.38724
- old_common_cohort_shares_close
- 297596310.98411
- old_common_cohort_percent_close
- 0.996067259432
- regulatory_rwa_close_bn
- 492742.0707979
- regulatory_cet1_close_bn
- 85111.3699945
- regulatory_cet1_close_ratio
- 0.1727300652
- regulatory_adjustments_proxy_bn
- 6454.8442327
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0999379
- financial_deposits_close_bn
- 640640.1978083
- bank_cash_due_close_bn
- 11829.1719005
- financial_total_assets_close_bn
- 1113849.6343403
- financial_total_liabilities_close_bn
- 1015675.8175438
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5543.7331837
- securities
- 1449.899448
- nonlife_insurance
- 944.2622456
- card
- 511.729217
- life_insurance
- 231.4965505
- others_elimination
- -140.1163332
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5646.5634377
- securities
- 1501.3145751
- nonlife_insurance
- 972.112106
- card
- 533.1521866
- life_insurance
- 240.0657384
- others_elimination
- -137.9740363
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15799.18152471
- net_fee_and_commission_income
- 6747.26839012
- other_operating_income
- 1003.16989564
- gross_operating_profit
- 23549.61981047
- G_and_A_expense_including_SBC
- 9491.41398835
- SBC_expense_is_subset_of_G_and_A_not_additional
- 214.22969599
- preprovision_operating_profit
- 14058.20582212
- credit_loss_expense
- 2536.6973475
- net_operating_profit
- 11521.50847462
- nonoperating_profit
- -140.98199875
- profit_before_tax
- 11380.52647588
- tax_expense_model_implied
- 2763.57444987
- consolidated_profit
- 8616.952026
- NCI_profit
- 75.94771446
- parent_attributable_profit
- 8541.00431154
- parent_hybrid_distribution
- 189.49992349
- ordinary_common_profit_after_hybrid
- 8351.50438806
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 75.94771446
- NCI_distributions_implied_bn_estimate
- 52.14215036
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.093403095
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7438.958058504
- parent_hybrid_distributions_bn
- 162.633390617
- ordinary_common_profit_after_hybrid_bn
- 7276.324667887
- OCI_attributable_common_bn
- 46.466683033
- ordinary_profit_OCI_sum_bn
- 7322.791350921
- SBC_expense_already_in_ordinary_profit_bn
- 186.041516483
- SBC_noncash_equity_credit_bn
- 31.627057802
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2825.834383882
- dividends_cash_paid_company_bn
- 2119.375787912
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 2111.040832773
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 91566.214227241
- ordinary_common_equity_close_bn
- 96094.79825208
- equity_rollforward_expected_bn
- 96094.798252081
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 102722.8534122
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 51956433
- treasury_common_shares_close
- 51956433
- economic_common_outstanding_open
- 298771301
- economic_common_outstanding_close
- 298771301
- old_common_cohort_shares_open
- 297596310.98411
- old_common_cohort_shares_close
- 297596310.98411
- old_common_cohort_percent_close
- 0.996067259432
- regulatory_rwa_close_bn
- 506288.5380815
- regulatory_cet1_close_bn
- 89534.0581022
- regulatory_cet1_close_ratio
- 0.1768439365
- regulatory_adjustments_proxy_bn
- 6560.7401499
- dividends_payable_close_bn
- 706.458596
- staff_equity_reward_reserve_bn
- 31.7269957
- financial_deposits_close_bn
- 656113.8758399
- bank_cash_due_close_bn
- 9720.4949209
- financial_total_assets_close_bn
- 1141991.1587771
- financial_total_liabilities_close_bn
- 1039268.3053649
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4828.424988
- securities
- 1262.818843
- nonlife_insurance
- 822.4240364
- card
- 445.7007681
- life_insurance
- 201.626538
- others_elimination
- -122.0371151
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4917.724916
- securities
- 1307.468807
- nonlife_insurance
- 846.6094336
- card
- 464.3049198
- life_insurance
- 209.0681986
- others_elimination
- -120.1766999
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13682.74734127
- net_fee_and_commission_income
- 5870.93464642
- other_operating_income
- 863.33130127
- gross_operating_profit
- 20417.01328896
- G_and_A_expense_including_SBC
- 8183.05772996
- SBC_expense_is_subset_of_G_and_A_not_additional
- 186.04151648
- preprovision_operating_profit
- 12233.95555901
- credit_loss_expense
- 2201.02381146
- net_operating_profit
- 10032.93174755
- nonoperating_profit
- -121.32957036
- profit_before_tax
- 9911.60217719
- tax_expense_model_implied
- 2406.87024386
- consolidated_profit
- 7504.73193334
- NCI_profit
- 65.77387483
- parent_attributable_profit
- 7438.9580585
- parent_hybrid_distribution
- 162.63339062
- ordinary_common_profit_after_hybrid
- 7276.32466789
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.77387483
- NCI_distributions_implied_bn_estimate
- 45.32128403
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.09107472
- 期間内株主受取
- 372028.5254851
- 終価
- 1006685.0646436
- old_holder_terminal_equity_only_oku
- 1006685.0646436
- old_holder_terminal_ex_dividend_operating_value_oku
- 999691.0813528
- old_holder_terminal_embedded_cum_dividend_sale_price_oku
- 6993.9832909
- old_holder_terminal_unpaid_dividend_receivable_oku
- 0
- old_holder_2036_remaining_shares
- 297596310.98411
- terminal_old_fraction_before_undelivered_share_rewards
- 0.996067259432
- terminal
内容を開く
- valuation_type
sustainable_common_ROE_regulatory_reinvestment_dilution_adjusted_DDM
- not_market_PE_PB_reversion
- はい
- 計算式
B_req=regulatory_deduction+target_CET1*RWA; excess=max(0,B_after_declared_dividends-B_req); V_common_ex=excess+(ROE_sust*min(B_after_declared_dividends,B_req)*(1+g)+SBC_equity_credit_2037 - max(g*min(B_after_declared_dividends,B_req), target_CET1*RWA*g_RWA))/(k-g+(1+k)*future_equity_grant_growth_rate); seller_share_sale_cum=V_common_ex*H/(N+pending_staff_shares) + (declared_unpaid_dividend*H/N)/(1+k)^((assumed_payment-exit_days)/365.25) IF ex>exit; seller_receivable=0 for ex>exit; for ex<=exit and unpaid, seller has separate discounted receivable
- discount_rate_k
- 0.112
- perpetual_growth_g
- 0.025
- sustainable_common_ROE_after_SBC
- 0.115
- regulatory_target_CET1_ratio_assumed
- 0.134
- rwa_growth_2037_assumed
- 0.028
- ordinary_common_book_at_2036_bn
- 96094.79825208
- regulatory_required_common_equity_2036_bn
- 74403.404252844
- excess_common_capital_separated_from_operating_franchise_2036_bn
- 21691.393999236
- normalized_earnings_on_operating_required_common_equity_only_bn
- 8770.301276304
- rwa_at_2036_bn
- 506288.53808155
- sustainable_ordinary_common_profit_2037_bn
- 8770.301276304
- SBC_pnl_expense_included_in_sustainable_profit_bn
- 224.416318034
- equity_settled_SBC_noncash_credit_next_year_bn
- 38.150774066
- cash_settled_SBC_fraction_no_equity_credit
- 0.83
- regulatory_reinvestment_2037_bn
- 1899.594594882
- book_capital_growth_reinvestment_2037_bn
- 1860.085106321
- binding_reinvestment_2037_bn
- 1899.594594882
- distributable_cash_to_all_common_2037_bn
- 6908.857455488
- staff_future_annual_share_grant_fraction_assumed
- 0.0007
- staff_2036_accrued_but_not_delivered_treasury_shares
- 105756
- staff_settled_PnL_reexpense_at_2037
- 0
- staff_2036_pending_grants_no_cash_and_one_time_denominator_dilution
- はい
- staff_grant_2037_plus_compensation_double_deducted
- いいえ
- terminal_ordinary_shares_in_market_at_end
- 298771301
- terminal_proforma_ordinary_shares_after_pending_awards
- 298877057
- terminal_old_cohort_remaining_shares
- 297596310.98411
- terminal_cashflow_denominator
- 0.0877784
- company_all_common_ex_pending_dividend_value_bn
- 100399.33872696
- company_excess_common_capital_value_bn
- 21691.393999236
- company_recurring_bank_franchise_value_bn
- 78707.94472772
- excess_capital_distribution_status
valuation of residual owner capital, NOT board-approved cash distribution; regulatory release/ordinary shareholder pass-through not verified
- regulator_restriction_sensitivity_only
内容を開く
- scenario
25pct_of_excess_common_equity_paid_only_five_years_after_2036_horizon_without_interim_incremental_return
- not_in_10_year_cash_payout
- はい
- old_cohort_2036_terminal_ex_dividend_under_delay_bn
- 97745.190508712
- old_cohort_terminal_reduction_vs_base_bn
- 2223.917626565
- delay_and_fraction_are_assumptions_not_a_market_NAV_haircut
- はい
- old_cohort_equity_ex_dividend_terminal_bn
- 99969.108135277
- old_cohort_cum_dividend_embedded_in_sale_price_bn
- 699.398329088
- old_cohort_cum_dividend_sale_price_bn
- 100668.50646436
- old_cohort_pending_declared_dividend_receivable_bn
- 0
- old_cohort_terminal_total_bn
- 100668.50646436
- old_cohort_terminal_cum_dividend_sale_price_per_remaining_share_KRW
- 338272.0240431
- terminal_dividend_liability_and_CET1_bridge
内容を開く
- declared_company_dividend_liability_end_bn
- 706.458595971
- common_equity_before_unpaid_dividend_declaration_reconstructed_bn
- 96801.256848051
- common_equity_after_declared_dividend_equity_debit_bn
- 96094.79825208
- regulatory_CET1_after_declared_dividend_debit_bn
- 89534.058102164
- regulatory_CET1_before_declared_dividend_reconstructed_bn
- 90240.516698134
- regulatory_required_common_book_bn
- 74403.404252844
- excess_common_equity_post_dividend_debit_bn
- 21691.393999236
- company_ex_dividend_franchise_and_excess_value_bn
- 100399.33872696
- old_fraction_for_future_pre_ex_dividend_sale
- 0.996067259432
- old_fraction_in_business_value_after_staff_award_dilution
- 0.99571480652
- old_cohort_ex_dividend_business_value_bn
- 99969.108135277
- old_cohort_cum_dividend_price_embedded_bn
- 699.398329088
- old_cohort_post_ex_unpaid_receivable_bn
- 0
- old_cohort_cum_dividend_sale_value_bn
- 100668.50646436
- old_cohort_terminal_including_any_separate_receivable_bn
- 100668.50646436
- seller_independent_claim_if_ex_after_exit_bn
- 0
- company_cash_payment_after_exit_is_paying_existing_liability_not_second_equity_charge
- はい
- declared_company_dividend_not_deducted_from_franchise_2037_FCF_again
- はい
- post_horizon_dividend_cashflow_to_exited_cohort
- 0
- future_employee_grants_not_entitled_to_pre_grant_2036_Q3_dividend_assumed
- はい
- 方法
cum sale = post-dividend-book exdiv franchise old cohort fraction after forward staff dilution + PV of known-at-exit but not-yet-ex rights embedded in sale price at contemporaneous outstanding denominator. Ex-div seller-only receivable possible only for ex-before-sale and unpaid.
- all_unpaid_dividends_in_horizon
- 1
内容を開く
- dividend_key
2036_q3
- date_of_board
2036-10-29
- board_date_status
forecast_unconfirmed_2036_not_declared_at_2026_cutoff
- expected_ex_date
2036-11-11
- expected_record_date
2036-11-12
- expected_payment_date
2036-11-27
- ex_date_status
forecast_unconfirmed
- record_date_status
forecast_unconfirmed
- payment_date_status
forecast_unconfirmed
- declared_dividend_liability_company_oku
- 7064.5859597
- old_cohort_receivable_oku
- 0
- old_cohort_cum_dividend_sale_price_embedded_oku
- 6993.9832909
- old_cohort_associated_dividend_face_oku
- 7036.8027759
- cash_claim_discount_factor_to_exit
- 0.993914923241
- cash_claim_discount_rate_assumed
- 0.112
- days_from_exit_to_hypothetical_payment
- 21
- dividend_recipient_after_sale
buyer_of_old_cohort_shares_on_2036_11_06
- entitlement_status
buyer_receives_dividend_after_exit; seller_receivable_ZERO
- horizon_old_cohort_fraction_assumed
- 0.996067259432
- not_in_10year_timed_holder_cashflows
- はい
- timed_cashflows_after_2036_horizon_excluded
- はい
- forecast_tail_first_20_years_sbc_dilution_illustration
内容を開く
- 1
内容を開く
- year
- 2037
- year_from_horizon
- 1
- common_cash_available_to_all_owners_oku
- 69088.5745549
- old_cohort_fraction_after_new_employee_grants
- 0.995018293715
- old_cohort_equivalent_cash_oku
- 68744.3955688
- annual_new_stock_grants_shares_assumed
- 209213.94
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 2
内容を開く
- year
- 2038
- year_from_horizon
- 2
- common_cash_available_to_all_owners_oku
- 70815.7889187
- old_cohort_fraction_after_new_employee_grants
- 0.994322268127
- old_cohort_equivalent_cash_oku
- 70413.7158569
- annual_new_stock_grants_shares_assumed
- 209360.39
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 3
内容を開く
- year
- 2039
- year_from_horizon
- 3
- common_cash_available_to_all_owners_oku
- 72586.1836417
- old_cohort_fraction_after_new_employee_grants
- 0.993626729416
- old_cohort_equivalent_cash_oku
- 72123.5722527
- annual_new_stock_grants_shares_assumed
- 209506.942
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 4
内容を開く
- year
- 2040
- year_from_horizon
- 4
- common_cash_available_to_all_owners_oku
- 74400.8382328
- old_cohort_fraction_after_new_employee_grants
- 0.992931677242
- old_cohort_equivalent_cash_oku
- 73874.9490947
- annual_new_stock_grants_shares_assumed
- 209653.597
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 5
内容を開く
- year
- 2041
- year_from_horizon
- 5
- common_cash_available_to_all_owners_oku
- 76260.8591886
- old_cohort_fraction_after_new_employee_grants
- 0.992237111264
- old_cohort_equivalent_cash_oku
- 75668.8546238
- annual_new_stock_grants_shares_assumed
- 209800.354
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 6
内容を開く
- year
- 2042
- year_from_horizon
- 6
- common_cash_available_to_all_owners_oku
- 78167.3806683
- old_cohort_fraction_after_new_employee_grants
- 0.991543031143
- old_cohort_equivalent_cash_oku
- 77506.3215643
- annual_new_stock_grants_shares_assumed
- 209947.215
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 7
内容を開く
- year
- 2043
- year_from_horizon
- 7
- common_cash_available_to_all_owners_oku
- 80121.565185
- old_cohort_fraction_after_new_employee_grants
- 0.990849436537
- old_cohort_equivalent_cash_oku
- 79388.407718
- annual_new_stock_grants_shares_assumed
- 210094.178
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 8
内容を開く
- year
- 2044
- year_from_horizon
- 8
- common_cash_available_to_all_owners_oku
- 82124.6043146
- old_cohort_fraction_after_new_employee_grants
- 0.990156327108
- old_cohort_equivalent_cash_oku
- 81316.1965734
- annual_new_stock_grants_shares_assumed
- 210241.244
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 9
内容を開く
- year
- 2045
- year_from_horizon
- 9
- common_cash_available_to_all_owners_oku
- 84177.7194225
- old_cohort_fraction_after_new_employee_grants
- 0.989463702516
- old_cohort_equivalent_cash_oku
- 83290.7979292
- annual_new_stock_grants_shares_assumed
- 210388.412
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 10
内容を開く
- year
- 2046
- year_from_horizon
- 10
- common_cash_available_to_all_owners_oku
- 86282.1624081
- old_cohort_fraction_after_new_employee_grants
- 0.988771562423
- old_cohort_equivalent_cash_oku
- 85313.3485334
- annual_new_stock_grants_shares_assumed
- 210535.684
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 11
内容を開く
- year
- 2047
- year_from_horizon
- 11
- common_cash_available_to_all_owners_oku
- 88439.2164683
- old_cohort_fraction_after_new_employee_grants
- 0.988079906488
- old_cohort_equivalent_cash_oku
- 87385.0127378
- annual_new_stock_grants_shares_assumed
- 210683.059
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 12
内容を開く
- year
- 2048
- year_from_horizon
- 12
- common_cash_available_to_all_owners_oku
- 90650.19688
- old_cohort_fraction_after_new_employee_grants
- 0.987388734374
- old_cohort_equivalent_cash_oku
- 89506.9831681
- annual_new_stock_grants_shares_assumed
- 210830.537
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 13
内容を開く
- year
- 2049
- year_from_horizon
- 13
- common_cash_available_to_all_owners_oku
- 92916.451802
- old_cohort_fraction_after_new_employee_grants
- 0.986698045742
- old_cohort_equivalent_cash_oku
- 91680.4814103
- annual_new_stock_grants_shares_assumed
- 210978.119
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 14
内容を開く
- year
- 2050
- year_from_horizon
- 14
- common_cash_available_to_all_owners_oku
- 95239.363097
- old_cohort_fraction_after_new_employee_grants
- 0.986007840254
- old_cohort_equivalent_cash_oku
- 93906.7587144
- annual_new_stock_grants_shares_assumed
- 211125.803
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 15
内容を開く
- year
- 2051
- year_from_horizon
- 15
- common_cash_available_to_all_owners_oku
- 97620.3471744
- old_cohort_fraction_after_new_employee_grants
- 0.985318117572
- old_cohort_equivalent_cash_oku
- 96187.0967146
- annual_new_stock_grants_shares_assumed
- 211273.592
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 16
内容を開く
- year
- 2052
- year_from_horizon
- 16
- common_cash_available_to_all_owners_oku
- 100060.8558538
- old_cohort_fraction_after_new_employee_grants
- 0.984628877357
- old_cohort_equivalent_cash_oku
- 98522.8081667
- annual_new_stock_grants_shares_assumed
- 211421.483
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 17
内容を開く
- year
- 2053
- year_from_horizon
- 17
- common_cash_available_to_all_owners_oku
- 102562.3772501
- old_cohort_fraction_after_new_employee_grants
- 0.983940119274
- old_cohort_equivalent_cash_oku
- 100915.2377045
- annual_new_stock_grants_shares_assumed
- 211569.478
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 18
内容を開く
- year
- 2054
- year_from_horizon
- 18
- common_cash_available_to_all_owners_oku
- 105126.4366814
- old_cohort_fraction_after_new_employee_grants
- 0.983251842984
- old_cohort_equivalent_cash_oku
- 103365.7626133
- annual_new_stock_grants_shares_assumed
- 211717.577
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 19
内容を開く
- year
- 2055
- year_from_horizon
- 19
- common_cash_available_to_all_owners_oku
- 107754.5975984
- old_cohort_fraction_after_new_employee_grants
- 0.98256404815
- old_cohort_equivalent_cash_oku
- 105875.7936231
- annual_new_stock_grants_shares_assumed
- 211865.779
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 20
内容を開く
- year
- 2056
- year_from_horizon
- 20
- common_cash_available_to_all_owners_oku
- 110448.4625384
- old_cohort_fraction_after_new_employee_grants
- 0.981876734436
- old_cohort_equivalent_cash_oku
- 108446.7757207
- annual_new_stock_grants_shares_assumed
- 212014.085
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- sbc_accounting
ordinary P&L AFTER expense. Equity-settled credits once to capital, treasury transfers no cash and diluted outstanding count. 2036 unissued awards pro forma in terminal shares once; perpetual grant dilution in denominator once.
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- shareholder_cashflow_currency_unit
億KRW
- initial_old_cohort_shares
- 346973821
- initial_old_cohort_mcap_oku
- 523930.46971
- horizon_years
- 10.00136892539
- present_value_common_oku
- 571421.7954626
- present_value_per_original_common_share_krw
- 164687.29365
- irr
- 0.124509725486
- raw_checksum_audit
内容を開く
- equity_rollforward_max_abs_residual_bn
- 2.0E-9
- segments_parent_profit_max_abs_residual_bn
- 0
- segment_PnL_SBC_coverage_max_abs_residual_bn
- 0
- balance_sheet_max_abs_residual_bn
- 0
- sum_timed_holder_cashflows_oku
- 372028.5254851
- sum_ledger_cashflows_oku
- 372028.5254851
- day_count_sum
- 3653
- event_count
- 253
- zero_cash_gates
- 203
- cash_events
- 50
- terminal_old_cohort_cash_scope_invariant
- はい
- sale_price_cum_dividend_embedded_not_unpaid_receivable
- はい
- company_dividend_liability_and_book_ordinary_common_no_redebit
- はい
- hybrid_paid_once_in_ordinary_profit
- はい
- no_bank_deposit_net_debt_bridge
- はい
- annual_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 1137.671232877
- parent_hybrid_distributions_bn
- 26.108775261
- ordinary_common_profit_after_hybrid_bn
- 1111.562457616
- OCI_attributable_common_bn
- 7.534246575
- ordinary_profit_OCI_sum_bn
- 1119.096704191
- SBC_expense_already_in_ordinary_profit_bn
- 27.123287671
- SBC_noncash_equity_credit_bn
- 4.610958904
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847832244
- old_cohort_pro_rata_tender_cash_bn
- 1.847832244
- old_cohort_dividend_and_tender_received_bn
- 406.766281351
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 10608
- staff_treasury_shares_delivered
- 26181
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 10608
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57407.439799886
- equity_rollforward_expected_bn
- 57407.439799887
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63810.67813
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7698340
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346989394
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346963213
- old_common_cohort_percent_close
- 0.999924548126
- regulatory_rwa_close_bn
- 370488.9621952
- regulatory_cet1_close_bn
- 51967.6872546
- regulatory_cet1_close_ratio
- 0.1402678421
- regulatory_adjustments_proxy_bn
- 5439.7525453
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0838437
- financial_deposits_close_bn
- 498460.9483975
- bank_cash_due_close_bn
- 46480.683378
- financial_total_assets_close_bn
- 856820.2967117
- financial_total_liabilities_close_bn
- 793009.6185817
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 738.4313994
- securities
- 193.1282121
- nonlife_insurance
- 125.7767768
- card
- 68.1628984
- life_insurance
- 30.8355969
- others_elimination
- -18.6636508
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 751.4505775
- securities
- 199.6378012
- nonlife_insurance
- 129.3028042
- card
- 70.8752272
- life_insurance
- 31.9205284
- others_elimination
- -18.3924179
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 2006.17899543
- net_fee_and_commission_income
- 821.29315068
- other_operating_income
- 134.81278539
- gross_operating_profit
- 2962.28493151
- G_and_A_expense_including_SBC
- 1111.36455582
- SBC_expense_is_subset_of_G_and_A_not_additional
- 27.12328767
- preprovision_operating_profit
- 1850.92037568
- credit_loss_expense
- 316.69954338
- net_operating_profit
- 1534.2208323
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1515.27471358
- tax_expense_model_implied
- 367.95964509
- consolidated_profit
- 1147.31506849
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 1137.67123288
- parent_hybrid_distribution
- 26.10877526
- ordinary_common_profit_after_hybrid
- 1111.56245762
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.129854678
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7010
- parent_hybrid_distributions_bn
- 175
- ordinary_common_profit_after_hybrid_bn
- 6835
- OCI_attributable_common_bn
- 50
- ordinary_profit_OCI_sum_bn
- 6885
- SBC_expense_already_in_ordinary_profit_bn
- 180
- SBC_noncash_equity_credit_bn
- 30.6
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2255.55
- dividends_cash_paid_company_bn
- 2255.55
- buyback_cash_spent_company_bn
- 1230.299833514
- old_cohort_pro_rata_tender_cash_bn
- 1230.207005086
- old_cohort_dividend_and_tender_received_bn
- 3485.586819612
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 6527784
- staff_treasury_shares_delivered
- 163851
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 6527291.46646
- ordinary_common_equity_open_bn
- 57407.439799886
- ordinary_common_equity_close_bn
- 60837.189966373
- equity_rollforward_expected_bn
- 60837.189966372
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 67262.0671564
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7698340
- treasury_common_shares_close
- 10102273
- economic_common_outstanding_open
- 346989394
- economic_common_outstanding_close
- 340625461
- old_common_cohort_shares_open
- 346963213
- old_common_cohort_shares_close
- 340435921.53354
- old_common_cohort_percent_close
- 0.999443554613
- regulatory_rwa_close_bn
- 382344.6089854
- regulatory_cet1_close_bn
- 55293.6528146
- regulatory_cet1_close_ratio
- 0.1446173204
- regulatory_adjustments_proxy_bn
- 5543.5371518
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0839461
- financial_deposits_close_bn
- 512470.97493
- bank_cash_due_close_bn
- 43004.9890146
- financial_total_assets_close_bn
- 882013.164401
- financial_total_liabilities_close_bn
- 814751.0972446
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4550
- securities
- 1190
- nonlife_insurance
- 775
- card
- 420
- life_insurance
- 190
- others_elimination
- -115
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4636.4
- securities
- 1233.2
- nonlife_insurance
- 798.4
- card
- 438
- life_insurance
- 197.2
- others_elimination
- -113.2
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13569.35701333
- net_fee_and_commission_income
- 5581.2096
- other_operating_income
- 906.1184
- gross_operating_profit
- 20056.68501333
- G_and_A_expense_including_SBC
- 8438.86884136
- SBC_expense_is_subset_of_G_and_A_not_additional
- 180
- preprovision_operating_profit
- 11617.81617197
- credit_loss_expense
- 2146.12194133
- net_operating_profit
- 9471.69423064
- nonoperating_profit
- -127.34272
- profit_before_tax
- 9344.35151064
- tax_expense_model_implied
- 2269.12271064
- consolidated_profit
- 7075.2288
- NCI_profit
- 65.2288
- parent_attributable_profit
- 7010
- parent_hybrid_distribution
- 175
- ordinary_common_profit_after_hybrid
- 6835
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.2288
- NCI_distributions_implied_bn_estimate
- 43.58994
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.115686971
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7185.25
- parent_hybrid_distributions_bn
- 176.75
- ordinary_common_profit_after_hybrid_bn
- 7008.5
- OCI_attributable_common_bn
- 50.5
- ordinary_profit_OCI_sum_bn
- 7059
- SBC_expense_already_in_ordinary_profit_bn
- 183.96
- SBC_noncash_equity_credit_bn
- 31.2732
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2312.805
- dividends_cash_paid_company_bn
- 2312.805
- buyback_cash_spent_company_bn
- 1261.529853875
- old_cohort_pro_rata_tender_cash_bn
- 1260.827881407
- old_cohort_dividend_and_tender_received_bn
- 3572.345931734
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 6214506
- staff_treasury_shares_delivered
- 155484
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 6211047.9668
- ordinary_common_equity_open_bn
- 60837.189966373
- ordinary_common_equity_close_bn
- 64353.128312498
- equity_rollforward_expected_bn
- 64353.128312498
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 70799.9040288
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 10102273
- treasury_common_shares_close
- 16161295
- economic_common_outstanding_open
- 340625461
- economic_common_outstanding_close
- 334566439
- old_common_cohort_shares_open
- 340435921.53354
- old_common_cohort_shares_close
- 334224873.56673
- old_common_cohort_percent_close
- 0.998979080405
- regulatory_rwa_close_bn
- 394597.9890142
- regulatory_cet1_close_bn
- 58703.6688025
- regulatory_cet1_close_ratio
- 0.1487682919
- regulatory_adjustments_proxy_bn
- 5649.45951
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.085606
- financial_deposits_close_bn
- 526896.3402726
- bank_cash_due_close_bn
- 39441.0810705
- financial_total_assets_close_bn
- 907985.6231288
- financial_total_liabilities_close_bn
- 837185.7191
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4663.75
- securities
- 1219.75
- nonlife_insurance
- 794.375
- card
- 430.5
- life_insurance
- 194.75
- others_elimination
- -117.875
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4752.0508
- securities
- 1263.9004
- nonlife_insurance
- 818.2898
- card
- 448.896
- life_insurance
- 202.1084
- others_elimination
- -116.0354
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13829.88866799
- net_fee_and_commission_income
- 5715.1586304
- other_operating_income
- 917.71671552
- gross_operating_profit
- 20462.76401391
- G_and_A_expense_including_SBC
- 8564.88263365
- SBC_expense_is_subset_of_G_and_A_not_additional
- 183.96
- preprovision_operating_profit
- 11897.88138026
- credit_loss_expense
- 2191.44803673
- net_operating_profit
- 9706.43334352
- nonoperating_profit
- -128.97270682
- profit_before_tax
- 9577.4606367
- tax_expense_model_implied
- 2325.72944374
- consolidated_profit
- 7251.73119296
- NCI_profit
- 66.48119296
- parent_attributable_profit
- 7185.25
- parent_hybrid_distribution
- 176.75
- ordinary_common_profit_after_hybrid
- 7008.5
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.48119296
- NCI_distributions_implied_bn_estimate
- 44.58266676
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.11173609
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7364.88125
- parent_hybrid_distributions_bn
- 178.5175
- ordinary_common_profit_after_hybrid_bn
- 7186.36375
- OCI_attributable_common_bn
- 51.005
- ordinary_profit_OCI_sum_bn
- 7237.36875
- SBC_expense_already_in_ordinary_profit_bn
- 188.00712
- SBC_noncash_equity_credit_bn
- 31.9612104
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2371.5000375
- dividends_cash_paid_company_bn
- 2371.5000375
- buyback_cash_spent_company_bn
- 1293.545263458
- old_cohort_pro_rata_tender_cash_bn
- 1292.224657752
- old_cohort_dividend_and_tender_received_bn
- 3661.303584395
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5929494
- staff_treasury_shares_delivered
- 147876
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5923440.46339
- ordinary_common_equity_open_bn
- 64353.128312498
- ordinary_common_equity_close_bn
- 67957.412971939
- equity_rollforward_expected_bn
- 67957.41297194
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 74426.3499969
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 16161295
- treasury_common_shares_close
- 21942913
- economic_common_outstanding_open
- 334566439
- economic_common_outstanding_close
- 328784821
- old_common_cohort_shares_open
- 334224873.56673
- old_common_cohort_shares_close
- 328301433.10334
- old_common_cohort_percent_close
- 0.998529774291
- regulatory_rwa_close_bn
- 407263.0060696
- regulatory_cet1_close_bn
- 62199.8465443
- regulatory_cet1_close_ratio
- 0.1527264829
- regulatory_adjustments_proxy_bn
- 5757.5664276
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0876084
- financial_deposits_close_bn
- 541749.9321038
- bank_cash_due_close_bn
- 35786.6833267
- financial_total_assets_close_bn
- 934762.882972
- financial_total_liabilities_close_bn
- 860336.5329752
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4780.34375
- securities
- 1250.24375
- nonlife_insurance
- 814.234375
- card
- 441.2625
- life_insurance
- 199.61875
- others_elimination
- -120.821875
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4870.5871676
- securities
- 1295.3654588
- nonlife_insurance
- 838.6753006
- card
- 460.063212
- life_insurance
- 207.1390348
- others_elimination
- -118.9418038
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14095.42253041
- net_fee_and_commission_income
- 5852.32243753
- other_operating_income
- 929.46348948
- gross_operating_profit
- 20877.20845742
- G_and_A_expense_including_SBC
- 8692.46558327
- SBC_expense_is_subset_of_G_and_A_not_additional
- 188.00712
- preprovision_operating_profit
- 12184.74287415
- credit_loss_expense
- 2237.73141927
- net_operating_profit
- 9947.01145488
- nonoperating_profit
- -130.62355746
- profit_before_tax
- 9816.38789742
- tax_expense_model_implied
- 2383.74901555
- consolidated_profit
- 7432.63888186
- NCI_profit
- 67.75763186
- parent_attributable_profit
- 7364.88125
- parent_hybrid_distribution
- 178.5175
- ordinary_common_profit_after_hybrid
- 7186.36375
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.75763186
- NCI_distributions_implied_bn_estimate
- 45.59632326
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.108703144
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7549.00328125
- parent_hybrid_distributions_bn
- 180.302675
- ordinary_common_profit_after_hybrid_bn
- 7368.70060625
- OCI_attributable_common_bn
- 51.51505
- ordinary_profit_OCI_sum_bn
- 7420.21565625
- SBC_expense_already_in_ordinary_profit_bn
- 192.14327664
- SBC_noncash_equity_credit_bn
- 32.664357029
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2431.671200062
- dividends_cash_paid_company_bn
- 2431.671200062
- buyback_cash_spent_company_bn
- 1326.366018849
- old_cohort_pro_rata_tender_cash_bn
- 1324.415961429
- old_cohort_dividend_and_tender_received_bn
- 3752.512055976
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5668974
- staff_treasury_shares_delivered
- 140927
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5660639.32868
- ordinary_common_equity_open_bn
- 67957.412971939
- ordinary_common_equity_close_bn
- 71652.255766307
- equity_rollforward_expected_bn
- 71652.255766305
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 78143.6200355
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 21942913
- treasury_common_shares_close
- 27470960
- economic_common_outstanding_open
- 328784821
- economic_common_outstanding_close
- 323256774
- old_common_cohort_shares_open
- 328301433.10334
- old_common_cohort_shares_close
- 322640793.77466
- old_common_cohort_percent_close
- 0.998094455322
- regulatory_rwa_close_bn
- 420354.0681367
- regulatory_cet1_close_bn
- 65784.3499747
- regulatory_cet1_close_ratio
- 0.1564974743
- regulatory_adjustments_proxy_bn
- 5867.9057916
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0896332
- financial_deposits_close_bn
- 557045.0543803
- bank_cash_due_close_bn
- 32039.5491495
- financial_total_assets_close_bn
- 962371.0015915
- financial_total_liabilities_close_bn
- 884227.381556
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4899.8523437
- securities
- 1281.4998437
- nonlife_insurance
- 834.5902344
- card
- 452.2940625
- life_insurance
- 204.6092188
- others_elimination
- -123.8424219
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4992.0811165
- securities
- 1327.6142301
- nonlife_insurance
- 859.5688603
- card
- 471.5083902
- life_insurance
- 212.2949498
- others_elimination
- -121.9209891
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14366.054643
- net_fee_and_commission_income
- 5992.77817603
- other_operating_income
- 941.36062214
- gross_operating_profit
- 21300.19344117
- G_and_A_expense_including_SBC
- 8821.62703338
- SBC_expense_is_subset_of_G_and_A_not_additional
- 192.14327664
- preprovision_operating_profit
- 12478.56640779
- credit_loss_expense
- 2284.99230685
- net_operating_profit
- 10193.57410095
- nonoperating_profit
- -132.295539
- profit_before_tax
- 10061.27856195
- tax_expense_model_implied
- 2443.2167023
- consolidated_profit
- 7618.06185965
- NCI_profit
- 69.0585784
- parent_attributable_profit
- 7549.00328125
- parent_hybrid_distribution
- 180.302675
- ordinary_common_profit_after_hybrid
- 7368.70060625
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.0585784
- NCI_distributions_implied_bn_estimate
- 46.6313341
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.105633768
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7737.728363281
- parent_hybrid_distributions_bn
- 182.10570175
- ordinary_common_profit_after_hybrid_bn
- 7555.622661531
- OCI_attributable_common_bn
- 52.0302005
- ordinary_profit_OCI_sum_bn
- 7607.652862031
- SBC_expense_already_in_ordinary_profit_bn
- 196.370428726
- SBC_noncash_equity_credit_bn
- 33.382972883
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2493.355478305
- dividends_cash_paid_company_bn
- 2493.355478305
- buyback_cash_spent_company_bn
- 1360.011919143
- old_cohort_pro_rata_tender_cash_bn
- 1357.420355668
- old_cohort_dividend_and_tender_received_bn
- 3846.024633711
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5430054
- staff_treasury_shares_delivered
- 134556
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5419706.7895
- ordinary_common_equity_open_bn
- 71652.255766307
- ordinary_common_equity_close_bn
- 75439.924203772
- equity_rollforward_expected_bn
- 75439.924203773
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 81953.9848442
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 27470960
- treasury_common_shares_close
- 32766458
- economic_common_outstanding_open
- 323256774
- economic_common_outstanding_close
- 317961276
- old_common_cohort_shares_open
- 322640793.77466
- old_common_cohort_shares_close
- 317221086.98516
- old_common_cohort_percent_close
- 0.997672078109
- regulatory_rwa_close_bn
- 433886.1062981
- regulatory_cet1_close_bn
- 69459.3976096
- regulatory_cet1_close_ratio
- 0.1600867062
- regulatory_adjustments_proxy_bn
- 5980.5265942
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0916687
- financial_deposits_close_bn
- 572795.4412753
- bank_cash_due_close_bn
- 28197.3467981
- financial_total_assets_close_bn
- 990836.9137435
- financial_total_liabilities_close_bn
- 908882.9288993
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5022.3486523
- securities
- 1313.5373398
- nonlife_insurance
- 855.4549902
- card
- 463.6014141
- life_insurance
- 209.7244492
- others_elimination
- -126.9384824
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5116.6064581
- securities
- 1360.6662427
- nonlife_insurance
- 880.983146
- card
- 483.2384569
- life_insurance
- 217.5792664
- others_elimination
- -124.9747781
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14641.88289214
- net_fee_and_commission_income
- 6136.60485226
- other_operating_income
- 953.41003811
- gross_operating_profit
- 21731.89778251
- G_and_A_expense_including_SBC
- 8952.37598858
- SBC_expense_is_subset_of_G_and_A_not_additional
- 196.37042873
- preprovision_operating_profit
- 12779.52179393
- credit_loss_expense
- 2333.25134437
- net_operating_profit
- 10446.27044956
- nonoperating_profit
- -133.9889219
- profit_before_tax
- 10312.28152766
- tax_expense_model_implied
- 2504.16866128
- consolidated_profit
- 7808.11286638
- NCI_profit
- 70.3845031
- parent_attributable_profit
- 7737.72836328
- parent_hybrid_distribution
- 182.10570175
- ordinary_common_profit_after_hybrid
- 7555.62266153
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 70.3845031
- NCI_distributions_implied_bn_estimate
- 47.6881318
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.102803531
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7931.171572363
- parent_hybrid_distributions_bn
- 183.926758768
- ordinary_common_profit_after_hybrid_bn
- 7747.244813596
- OCI_attributable_common_bn
- 52.550502505
- ordinary_profit_OCI_sum_bn
- 7799.795316101
- SBC_expense_already_in_ordinary_profit_bn
- 200.690578158
- SBC_noncash_equity_credit_bn
- 34.117398287
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2556.590788487
- dividends_cash_paid_company_bn
- 2556.590788487
- buyback_cash_spent_company_bn
- 1394.503825439
- old_cohort_pro_rata_tender_cash_bn
- 1391.257529457
- old_cohort_dividend_and_tender_received_bn
- 3941.896774281
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5210154
- staff_treasury_shares_delivered
- 128697
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 5198025.16845
- ordinary_common_equity_open_bn
- 75439.924203772
- ordinary_common_equity_close_bn
- 79322.742304235
- equity_rollforward_expected_bn
- 79322.742304234
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 85859.7716724
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 32766458
- treasury_common_shares_close
- 37847915
- economic_common_outstanding_open
- 317961276
- economic_common_outstanding_close
- 312879819
- old_common_cohort_shares_open
- 317221086.98516
- old_common_cohort_shares_close
- 312023061.81671
- old_common_cohort_percent_close
- 0.997261705194
- regulatory_rwa_close_bn
- 447874.5943652
- regulatory_cet1_close_bn
- 73227.2633447
- regulatory_cet1_close_ratio
- 0.1634994801
- regulatory_adjustments_proxy_bn
- 6095.4789595
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0932938
- financial_deposits_close_bn
- 589015.2716003
- bank_cash_due_close_bn
- 24257.7172536
- financial_total_assets_close_bn
- 1020188.4618524
- financial_total_liabilities_close_bn
- 934328.69018
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5147.9073687
- securities
- 1346.3757733
- nonlife_insurance
- 876.841365
- card
- 475.1914494
- life_insurance
- 214.9675604
- others_elimination
- -130.1119445
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5244.2388462
- securities
- 1394.5415121
- nonlife_insurance
- 902.9311402
- card
- 495.2605072
- life_insurance
- 222.9951836
- others_elimination
- -128.1050387
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14923.00704367
- net_fee_and_commission_income
- 6283.88336871
- other_operating_income
- 965.6136866
- gross_operating_profit
- 22172.50409898
- G_and_A_expense_including_SBC
- 9084.72109537
- SBC_expense_is_subset_of_G_and_A_not_additional
- 200.69057816
- preprovision_operating_profit
- 13087.78300361
- credit_loss_expense
- 2382.52961276
- net_operating_profit
- 10705.25339085
- nonoperating_profit
- -135.7039801
- profit_before_tax
- 10569.54941075
- tax_expense_model_implied
- 2566.64195282
- consolidated_profit
- 8002.90745792
- NCI_profit
- 71.73588556
- parent_attributable_profit
- 7931.17157236
- parent_hybrid_distribution
- 183.92675877
- ordinary_common_profit_after_hybrid
- 7747.2448136
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 71.73588556
- NCI_distributions_implied_bn_estimate
- 48.76715786
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.099912589
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8129.450861672
- parent_hybrid_distributions_bn
- 185.766026355
- ordinary_common_profit_after_hybrid_bn
- 7943.684835317
- OCI_attributable_common_bn
- 53.07600753
- ordinary_profit_OCI_sum_bn
- 7996.760842847
- SBC_expense_already_in_ordinary_profit_bn
- 205.105770878
- SBC_noncash_equity_credit_bn
- 34.867981049
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2621.415995655
- dividends_cash_paid_company_bn
- 2621.415995655
- buyback_cash_spent_company_bn
- 1429.863216379
- old_cohort_pro_rata_tender_cash_bn
- 1425.947829361
- old_cohort_dividend_and_tender_received_bn
- 4040.18561521
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 5007309
- staff_treasury_shares_delivered
- 123287
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4993597.51177
- ordinary_common_equity_open_bn
- 79322.742304235
- ordinary_common_equity_close_bn
- 83303.0919161
- equity_rollforward_expected_bn
- 83303.091916097
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 89863.3656367
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 37847915
- treasury_common_shares_close
- 42731937
- economic_common_outstanding_open
- 312879819
- economic_common_outstanding_close
- 307995797
- old_common_cohort_shares_open
- 312023061.81671
- old_common_cohort_shares_close
- 307029464.30494
- old_common_cohort_percent_close
- 0.99686251337
- regulatory_rwa_close_bn
- 462335.569268
- regulatory_cet1_close_bn
- 77090.277745
- regulatory_cet1_close_ratio
- 0.1667409623
- regulatory_adjustments_proxy_bn
- 6212.8141711
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0956129
- financial_deposits_close_bn
- 605719.1837249
- bank_cash_due_close_bn
- 20218.1473608
- financial_total_assets_close_bn
- 1050454.4276834
- financial_total_liabilities_close_bn
- 960591.0620467
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5276.6050529
- securities
- 1380.0351677
- nonlife_insurance
- 898.7623991
- card
- 487.0712356
- life_insurance
- 220.3417495
- others_elimination
- -133.3647431
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5375.0558229
- securities
- 1429.2605527
- nonlife_insurance
- 925.4261493
- card
- 507.5818127
- life_insurance
- 228.5459803
- others_elimination
- -131.3136854
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15209.52877891
- net_fee_and_commission_income
- 6434.69656956
- other_operating_income
- 977.97354178
- gross_operating_profit
- 22622.19889025
- G_and_A_expense_including_SBC
- 9218.67062189
- SBC_expense_is_subset_of_G_and_A_not_additional
- 205.10577088
- preprovision_operating_profit
- 13403.52826836
- credit_loss_expense
- 2432.84863818
- net_operating_profit
- 10970.67963018
- nonoperating_profit
- -137.44099104
- profit_before_tax
- 10833.23863914
- tax_expense_model_implied
- 2630.6745629
- consolidated_profit
- 8202.56407624
- NCI_profit
- 73.11321456
- parent_attributable_profit
- 8129.45086167
- parent_hybrid_distribution
- 185.76602636
- ordinary_common_profit_after_hybrid
- 7943.68483532
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 73.11321456
- NCI_distributions_implied_bn_estimate
- 49.86886216
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.097759692
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8332.687133214
- parent_hybrid_distributions_bn
- 187.623686619
- ordinary_common_profit_after_hybrid_bn
- 8145.063446595
- OCI_attributable_common_bn
- 53.606767605
- ordinary_profit_OCI_sum_bn
- 8198.670214201
- SBC_expense_already_in_ordinary_profit_bn
- 209.618097837
- SBC_noncash_equity_credit_bn
- 35.635076632
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2687.870937376
- dividends_cash_paid_company_bn
- 2687.870937376
- buyback_cash_spent_company_bn
- 1466.111384071
- old_cohort_pro_rata_tender_cash_bn
- 1461.511479206
- old_cohort_dividend_and_tender_received_bn
- 4140.949257455
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 4819489
- staff_treasury_shares_delivered
- 118776
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4804367.9177
- ordinary_common_equity_open_bn
- 83303.0919161
- ordinary_common_equity_close_bn
- 87383.414885486
- equity_rollforward_expected_bn
- 87383.414885485
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 93967.2118907
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 42731937
- treasury_common_shares_close
- 47432650
- economic_common_outstanding_open
- 307995797
- economic_common_outstanding_close
- 303295084
- old_common_cohort_shares_open
- 307029464.30494
- old_common_cohort_shares_close
- 302225096.38724
- old_common_cohort_percent_close
- 0.996472123456
- regulatory_rwa_close_bn
- 477285.6522359
- regulatory_cet1_close_bn
- 81050.8301856
- regulatory_cet1_close_ratio
- 0.1698161883
- regulatory_adjustments_proxy_bn
- 6332.5846998
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978895
- financial_deposits_close_bn
- 622922.2910155
- bank_cash_due_close_bn
- 16076.1569927
- financial_total_assets_close_bn
- 1081664.5651558
- financial_total_liabilities_close_bn
- 987697.3532651
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5408.5201792
- securities
- 1414.5360469
- nonlife_insurance
- 921.2314591
- card
- 499.2480165
- life_insurance
- 225.8502932
- others_elimination
- -136.6988617
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5509.1368662
- securities
- 1464.8443903
- nonlife_insurance
- 948.4818118
- card
- 520.2098263
- life_insurance
- 234.2350171
- others_elimination
- -134.6026807
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15501.55173147
- net_fee_and_commission_income
- 6589.12928723
- other_operating_income
- 990.49160312
- gross_operating_profit
- 23081.17262181
- G_and_A_expense_including_SBC
- 9354.23243697
- SBC_expense_is_subset_of_G_and_A_not_additional
- 209.61809784
- preprovision_operating_profit
- 13726.94018485
- credit_loss_expense
- 2484.23040142
- net_operating_profit
- 11242.70978343
- nonoperating_profit
- -139.20023573
- profit_before_tax
- 11103.5095477
- tax_expense_model_implied
- 2696.3054262
- consolidated_profit
- 8407.2041215
- NCI_profit
- 74.51698828
- parent_attributable_profit
- 8332.68713321
- parent_hybrid_distribution
- 187.62368662
- ordinary_common_profit_after_hybrid
- 8145.06344659
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 74.51698828
- NCI_distributions_implied_bn_estimate
- 50.99370368
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.095504237
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8541.004311544
- parent_hybrid_distributions_bn
- 189.499923485
- ordinary_common_profit_after_hybrid_bn
- 8351.50438806
- OCI_attributable_common_bn
- 54.142835281
- ordinary_profit_OCI_sum_bn
- 8405.647223341
- SBC_expense_already_in_ordinary_profit_bn
- 214.229695989
- SBC_noncash_equity_credit_bn
- 36.419048318
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2755.99644806
- dividends_cash_paid_company_bn
- 2755.99644806
- buyback_cash_spent_company_bn
- 1503.270481846
- old_cohort_pro_rata_tender_cash_bn
- 1497.967129174
- old_cohort_dividend_and_tender_received_bn
- 4244.240762009
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 4645173
- staff_treasury_shares_delivered
- 121390
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 4628785.40313
- ordinary_common_equity_open_bn
- 87383.414885486
- ordinary_common_equity_close_bn
- 91566.214227241
- equity_rollforward_expected_bn
- 91566.214227239
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 98173.8167965
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 47432650
- treasury_common_shares_close
- 51956433
- economic_common_outstanding_open
- 303295084
- economic_common_outstanding_close
- 298771301
- old_common_cohort_shares_open
- 302225096.38724
- old_common_cohort_shares_close
- 297596310.98411
- old_common_cohort_percent_close
- 0.996067259432
- regulatory_rwa_close_bn
- 492742.0707979
- regulatory_cet1_close_bn
- 85111.3699945
- regulatory_cet1_close_ratio
- 0.1727300652
- regulatory_adjustments_proxy_bn
- 6454.8442327
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0999379
- financial_deposits_close_bn
- 640640.1978083
- bank_cash_due_close_bn
- 11829.1719005
- financial_total_assets_close_bn
- 1113849.6343403
- financial_total_liabilities_close_bn
- 1015675.8175438
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5543.7331837
- securities
- 1449.899448
- nonlife_insurance
- 944.2622456
- card
- 511.729217
- life_insurance
- 231.4965505
- others_elimination
- -140.1163332
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5646.5634377
- securities
- 1501.3145751
- nonlife_insurance
- 972.112106
- card
- 533.1521866
- life_insurance
- 240.0657384
- others_elimination
- -137.9740363
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15799.18152471
- net_fee_and_commission_income
- 6747.26839012
- other_operating_income
- 1003.16989564
- gross_operating_profit
- 23549.61981047
- G_and_A_expense_including_SBC
- 9491.41398835
- SBC_expense_is_subset_of_G_and_A_not_additional
- 214.22969599
- preprovision_operating_profit
- 14058.20582212
- credit_loss_expense
- 2536.6973475
- net_operating_profit
- 11521.50847462
- nonoperating_profit
- -140.98199875
- profit_before_tax
- 11380.52647588
- tax_expense_model_implied
- 2763.57444987
- consolidated_profit
- 8616.952026
- NCI_profit
- 75.94771446
- parent_attributable_profit
- 8541.00431154
- parent_hybrid_distribution
- 189.49992349
- ordinary_common_profit_after_hybrid
- 8351.50438806
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 75.94771446
- NCI_distributions_implied_bn_estimate
- 52.14215036
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.093403095
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 7438.958058504
- parent_hybrid_distributions_bn
- 162.633390617
- ordinary_common_profit_after_hybrid_bn
- 7276.324667887
- OCI_attributable_common_bn
- 46.466683033
- ordinary_profit_OCI_sum_bn
- 7322.791350921
- SBC_expense_already_in_ordinary_profit_bn
- 186.041516483
- SBC_noncash_equity_credit_bn
- 31.627057802
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2825.834383882
- dividends_cash_paid_company_bn
- 2119.375787912
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 2111.040832773
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 91566.214227241
- ordinary_common_equity_close_bn
- 96094.79825208
- equity_rollforward_expected_bn
- 96094.798252081
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 102722.8534122
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 51956433
- treasury_common_shares_close
- 51956433
- economic_common_outstanding_open
- 298771301
- economic_common_outstanding_close
- 298771301
- old_common_cohort_shares_open
- 297596310.98411
- old_common_cohort_shares_close
- 297596310.98411
- old_common_cohort_percent_close
- 0.996067259432
- regulatory_rwa_close_bn
- 506288.5380815
- regulatory_cet1_close_bn
- 89534.0581022
- regulatory_cet1_close_ratio
- 0.1768439365
- regulatory_adjustments_proxy_bn
- 6560.7401499
- dividends_payable_close_bn
- 706.458596
- staff_equity_reward_reserve_bn
- 31.7269957
- financial_deposits_close_bn
- 656113.8758399
- bank_cash_due_close_bn
- 9720.4949209
- financial_total_assets_close_bn
- 1141991.1587771
- financial_total_liabilities_close_bn
- 1039268.3053649
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.004
- net_interest_margin_assumed
- 0.0192
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 4828.424988
- securities
- 1262.818843
- nonlife_insurance
- 822.4240364
- card
- 445.7007681
- life_insurance
- 201.626538
- others_elimination
- -122.0371151
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 4917.724916
- securities
- 1307.468807
- nonlife_insurance
- 846.6094336
- card
- 464.3049198
- life_insurance
- 209.0681986
- others_elimination
- -120.1766999
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13682.74734127
- net_fee_and_commission_income
- 5870.93464642
- other_operating_income
- 863.33130127
- gross_operating_profit
- 20417.01328896
- G_and_A_expense_including_SBC
- 8183.05772996
- SBC_expense_is_subset_of_G_and_A_not_additional
- 186.04151648
- preprovision_operating_profit
- 12233.95555901
- credit_loss_expense
- 2201.02381146
- net_operating_profit
- 10032.93174755
- nonoperating_profit
- -121.32957036
- profit_before_tax
- 9911.60217719
- tax_expense_model_implied
- 2406.87024386
- consolidated_profit
- 7504.73193334
- NCI_profit
- 65.77387483
- parent_attributable_profit
- 7438.9580585
- parent_hybrid_distribution
- 162.63339062
- ordinary_common_profit_after_hybrid
- 7276.32466789
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0192
- estimated_group_credit_cost_ratio
- 0.004
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.77387483
- NCI_distributions_implied_bn_estimate
- 45.32128403
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.09107472
- assumptions
内容を開く
- profit_2027
内容を開く
- bank
- 4550
- securities
- 1190
- nonlife_insurance
- 775
- card
- 420
- life_insurance
- 190
- others_elimination
- -115
- future_profit_growth
- 0.025
- roa_shock
- 0
- rwa_g
- 0.032
- divp
- 0.33
- buyp
- 0.18
- sbc_bn
- 180
- equity_sbc_fraction
- 0.17
- oci_bn
- 50
- terminal_roe
- 0.115
- terminal_growth
- 0.025
- terminal_rwa_growth
- 0.028
- capital_target
- 0.134
- annual_hybrid_coupon_bn
- 175
- q4_2026_profit_bn
- 7550
- credit_cost_ratio
- 0.004
- group_nim
- 0.0192
- IRR
- 0.124509725486
- pv_oku_at_coc_k
- 571421.7954626
- pv_terminal_oku_at_coc_k
- 348163.0184804
- pv_cashflow_oku_at_coc_k
- 223258.7769822
- npv_oku_at_coc_k
- 47491.3257526
- equity_value_oku_per_start_share_at_coc
- 571421.7954789
- all_ledger_reconciliation_passed
- はい
金額の単位
億KRW
事業の詳細
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力の詳細
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界の詳細
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分の詳細
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価根拠の詳細
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
分析基準とデータ
- 価格・単価
- 151000
- 株数
- 346973821
- 時価総額（億）
- 523930.46971
- nine_month_prelim
内容を開く
- 期間末
2026-09-30
- publication_date
2026-10-29
- audit_status
subject to review, not yet reviewed at disclosure
- parent_attributable_ni_bn
- 5792.1
- consolidated_ni_bn
- 5840.1
- nci_ni_bn
- 48
- gross_operating_profit_bn
- 14744.1
- nii_bn
- 9985.3
- fees_bn
- 4087.8
- other_operating_profit_bn
- 671
- ga_expenses_bn
- 5360.4
- ppop_bn
- 9383.7
- credit_cost_bn
- 1576.3
- net_operating_profit_bn
- 7807.4
- net_nonoperating_profit_bn
- -94.3
- eps_common_after_hybrid_krw
- 15983
- roe_after_hybrid
- 0.1389
- regulatory_cet1_ratio
- 0.138
- regulatory_cet1_bn
- 50782.3
- rwa_bn
- 367989.1
- group_nim_3Q
- 0.0192
- bank_nim_3Q
- 0.0172
- credit_cost_ratio_9m
- 0.004
- total_assets_rounded_bn
- 851500
- total_liabilities_rounded_bn
- 788800
- total_equity_rounded_bn
- 62600
- NCI_equity_rounded_bn
- 1800
- parent_hybrid_equity_rounded_bn
- 4600
- parent_common_equity_proxy_rounded_bn
- 56200
- deposits_bn
- 495500
- cash_due_bn
- 47100
- loans_bn
- 510200
- bank_loans_krw_bn
- 390900
- bank_deposits_krw_bn
- 418100
- rounded_Q3_book_common_not_confirmed_accurate
- はい
- six_month_reviewed
内容を開く
- 期間末
2026-06-30
- report_filed
2026-08
- 状態
reviewed interim (not audited) K-IFRS
- SBC_GA_expense_first_half_bn
- 88.142
- SBC_grant_note_expense_bn
- 107.215
- stock_grant_accrued_liability_bn
- 370.071
- hybrid_coupons_to_parent_equity_bn
- 86.81265
- parent_hybrid_book_equity_bn
- 4206.721
- distinct_methods
Expense in consolidated G&A and gross grant note expense may differ due to settlement, subsidiary scope and accounting; do not add them together
- 2026_11_06_book_proxy_bridge
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- dividend_declared_2026_10_29
内容を開く
- declared_on
2026-10-29
- record_date_confirmed
2026-11-12
- ex_date_derived_not_company_confirmed
2026-11-11
- ex_date_confirmation_status
KRX_settlement_calendar_derived_needs_recheck
- payment_date_forecast
2026-11-27
- payment_date_confirmed
- 未確認
- payment_date_status
not_announced_in_2026_10_29_SEC_6K
- amount_per_common_share_krw
- 1167
- total_assumed_gross_billion_krw
- 404.918449107
- old_purchase_on_nov6_is_cum_dividend
- はい
- pre_purchase_dividends_not_in_holder_cashflows
- はい
- equity_liability_recognized_once_pre_base_and_settled_from_cash_without_second_equity_debit
- はい
- price_detail
内容を開く
- 値
- 151000
- currency
KRW
- 日付
2026-11-06
- instrument
105560 / KRX common
- 出典
https://ir.gsifn.io/kbfng/v5/ir_daily.html?koreng=1
- confirmed
- はい
- shares_detail
内容を開く
- issued_common
- 354687734
- issued_common_verified_as_of
2026-10-23
- treasury_common_proxy
- 7713913
- treasury_common_verified_2026_10_23
- 7541623
- additional_undifferentiated_treasury_2026_10_29_vs_10_23
- 172290
- outstanding_common_proxy
- 346973821
- proxy_reference_date
2026-10-29
- model_as_of
2026-11-06
- exact_2026_11_06_outstanding_confirmed
- いいえ
- outstanding_2026_09_30_ir_approx
- 348346000
- preferred_shares_issued
- 0
- other_equity_claims
parent hybrid/perpetual AT1 units are NOT common stock
- share_ledger_treatment
only issued minus treasury outstanding; cancellations same shares from both are economically neutral
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。