AI 銘柄分析 · 10年
Samsung Electronics Co., Ltd. (common ordinary)
005930 · KRW · 分析基準日 2026-11-06
半導体の循環を見ながら、設備投資と普通株主への還元を評価する
10年期待年率10.34%
資本コスト11.20%
直近終値188,700.00 KRW2026-11-06
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
Samsung Electronicsはメモリー、半導体受託製造、スマートフォン、ディスプレイなどを持つ総合電子企業です。2026年の高いメモリー利益率をそのまま10年間続けず、中立ケースでは連結営業利益率が2027年約35%から2029年約20%へ低下し、2036年約28%へ回復すると仮定します。2027〜2035年の主要な事業予測は旧モデルと同水準で、今回の数値差は主に評価期間の端数修正によります。将来の利益率、設備投資、終価、還元や株式報酬は仮定です。11月6日の株数は11月4日時点の代理値で、株価は二次情報での照合です。ETFの現地源泉税・費用・将来為替は未反映です。
要約の補足
- focus
EWY Korea country ETF due diligence: single common equity exposure, NOT ETF fund NAV or ETF taxation
- investment_thesis
HBM4 and high-end DRAM can generate exceptional earnings, but trough memory prices, high fabrication CAPEX, foundry yield, customer mix and capital allocation cause extreme intrinsic value dispersion.
- ordinary_vs_preferred
KRX prices differ materially; only common initial float is purchased. Preferred economic profit and dividend excluded from ordinary attribution and preferred buyback is issuer cash without original common holder proceeds.
- 2026Q3_dividend
September30 record date precedes Nov6 entry; Nov27 cash 30.003T is company payable but zero cash to initial holder cohort.
- 2026_15T_comp_treasury
Already purchased by Oct6, held for employee compensation, not post-Nov6 cancellation return; grants and funding cannot be duplicated.
- 2026_H1_SBC
16.593614T H1 total equity line is distinct from current-period P&L expense, prior accrued liability transfers, and 1.106176T grant treasury acquisition-cost transfer. Note 17C/D/E/F are not blindly summed to the capital transaction.
- SBC
Expensed once within projected segment EBIT/NI, credited as noncash capital in parent equity and CFO bridge. H1 capital transaction 16.593614T is not presumed to be current standalone P&L expense. Existing shares grant with dilution; unfunded grants create cash purchase and old-holder tender.
- foreign_tax
Actual Korean dividend withholding and refunded amounts recognized in EWY are NOT validated. All stock-holder cash flows are gross before source tax, ETF fee/FX, US and Japanese taxes.
- sensitivity
Valuation highly sensitive to 2033-2036 normalized memory margins, 2037 CAPEX, tax, cost of capital and future dilution; market PER convergence not used.
- important_unconfirmed
内容を開く
- 1
2026Q3 independent external-review financial statements as of cutoff
- 2
2026-Nov6 exact ordinary treasury after Nov4
- 3
direct official KRX historical common/preferred closing quotations
- 4
Q3 NCI balance and group parent-equity split
- 5
quarter 3 actual separately itemized SBC expense
- 6
Q4 2026 and late January 2027 final shareholder return resolutions
- 7
EWY realized Korean withholding/reclaims
- investment_thesis_ja
HBM4・先端DRAMの高収益は期待できる一方、メモリ市況反転と巨額設備投資が継続価値を左右。2036年の持続利益と再投資必要額から評価し市場PER回帰を採用しない。
- dual_class_ja
普通株005930のみを旧株主として評価。議決権のない優先株005935は別価格・別配当・別利益帰属として管理。
- dividend_and_buybacks_ja
9月末に権利確定した2026Q3の4,601ウォン配当は2026年11月6日新規保有者には帰属しない。10月6日までの15兆ウォン自己株取得は従業員株式報酬目的で既済。
- fund_tax_ja
EWYの実際の韓国源泉税・還付率は未確認。現金受取は韓国税前のウォン建て、ETF手数料・為替・米日投資家税は別途。
- time_axis_correction
Old v1/v2 included entry date 2026-11-06 in forecast (56d) and excluded 2036-11-06 (310d); v3 forecasts 2026-11-07..2026-12-31 (55d) and 2036-01-01..2036-11-06 (311d). 2027-35 assumptions remain fixed, initial/final rate-derived flows pro-rated, event-driven distributions held discrete.
- research_contamination_controls
2026Q3 company results vs H1 reviewed, 2026-11-06 treasury proxy, sector/competitor models vs issuer facts, and analyst CAPEX split are labeled; bank forecasts/ETF tax not used as actual.
- 2026_55day_SBC_change
旧モデルの56日期間に置いた未確認の株式報酬費用を、各ケースの年間仮定に基づく55日分へ修正。2036年末も311日で扱い、費用・資本・現金を接続しています。
結論の補足
- price_KRW
- 188700
- fair_value_ordinary_per_share_KRW
- 177169.173055
- expected_IRR_from_weighted_event_cashflows
- 0.103448713
- PV_to_market_price_ratio
- 0.938893339
- expected_NPV_for_original_ordinary_cohort_oku
- -658359.044613
- probability_weighted_case_IRR_arithmetic_average_NOT_used
- はい
- probability_weighted_simple_IRR_comparison_only
- 0.090023657
- publication_status
Windows側で財務台帳・イベント・CFの独立検算を実施。株数・価格原票と将来の事業前提には未確認事項があります。
- expected_irr
- 0.103448713
- value_per_share_KRW
- 177169.173055
事業
メモリーと半導体受託製造、モバイル機器、ディスプレイ、車載・音響事業を持ちます。
競争力・事業の質
製造規模、技術、販売網に強みがある一方、先端メモリーの競争、顧客集中、投資負担があります。
業界と環境
HBM・汎用DRAM・NANDの需給と、端末や受託製造の収益性を分けて考えます。
財務・資本配分
普通株と優先株、配当、消却用と従業員向けの自己株、設備投資を分けて扱います。
評価の前提と確認
持続的な事業キャッシュフローに余剰資産を加え、負債・非支配持分・未払配当・将来の従業員株式交付を考慮して終価を試算します。
資本コストの前提
- 資本コスト
- 11.20%
- day_count
actual days divided by 365.25
- 種類
nominal KRW common shareholder required return before personal / fund tax
- terminal_WACC_is_scenario_specific
- はい
- reasoning
High HBM earnings volatility, DRAM/NAND price cycles, foundry execution and geopolitical technology risk; assumption not market-calibrated PER
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 8,339,987.58 | 40,477,903.14 |
| やや強気 | 20.0% | 6,770,296.85 | 27,336,143.58 |
| 中立 | 40.0% | 5,362,952.02 | 19,605,519.40 |
| やや弱気 | 22.0% | 3,572,049.76 | 9,880,766.64 |
| 弱気 | 8.0% | 2,172,065.15 | 4,038,396.77 |
やや弱気（確率 22.0%）
供給増と価格競争でメモリーの利益率が早く低下し、還元余力も鈍る仮定。
確率の根拠
確率は分析上の主観的仮定で、会社予想や観測された確率ではありません。
日付別キャッシュフロー
- 1
内容を開く
- 想定日
2026-11-27
- year
- 0.057494866529774
- 金額
- 0
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- issuer_transaction_oku
- 300030.244572
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- 2
内容を開く
- 想定日
2026-12-22
- year
- 0.12594113620808
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 3
内容を開く
- 想定日
2026-12-29
- year
- 0.145106091718
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 4
内容を開く
- 想定日
2026-12-31
- year
- 0.15058179329227
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 18.768296327
- SBC_expense_T
- 0.496919918
- noncash_SBC_financing_credit_T
- 0.496919918
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.253080082
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 1.046404174
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 5
内容を開く
- 想定日
2027-01-21
- year
- 0.20807665982204
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 total capital return 90–110T final decision
- reconfirm_using
2027年1月下旬の取締役会・現金配当と消却目的自己株買いをSamsung IR/KRX/DARTで再照合
- confirmed_event_date
- 未確認
- 6
内容を開く
- 想定日
2027-01-22
- year
- 0.21081451060917
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 7
内容を開く
- 想定日
2027-01-29
- year
- 0.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 8
内容を開く
- 想定日
2027-03-09
- year
- 0.33675564681725
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 9
内容を開く
- 想定日
2027-03-16
- year
- 0.35592060232717
- 金額
- 129599.999268
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 129599.999268
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 129599.999268
- details
内容を開く
- repurchased_shares
- 68926563
- execution_price_KRW
- 188026.203001
- issuer_cash_amount_T
- 12.959999926816
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- 10
内容を開く
- 想定日
2027-03-22
- year
- 0.37234770704997
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 11
内容を開く
- 想定日
2027-03-29
- year
- 0.39151266255989
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5640629636
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5640629636
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 12
内容を開く
- 想定日
2027-04-09
- year
- 0.42162902121834
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 13
内容を開く
- 想定日
2027-04-13
- year
- 0.43258042436687
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 14
内容を開く
- 想定日
2027-04-16
- year
- 0.44079397672827
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 43679.999399
- details
内容を開く
- repurchased_preferred_shares
- 29167545
- execution_price_pref_KRW
- 149755.48816
- issuer_cash_amount_T
- 4.367999939916
- old_common_holder_cash_unchanged
- はい
- 15
内容を開く
- 想定日
2027-04-20
- year
- 0.4517453798768
- 金額
- 51386.005791
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 51386.005791
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58615.37033
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- 16
内容を開く
- 想定日
2027-04-22
- year
- 0.45722108145106
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 17
内容を開く
- 想定日
2027-04-29
- year
- 0.47638603696099
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.83225062925
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 18
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 19
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 related special dividend record eligibility
- reconfirm_using
2027年1月末以降のSamsung取締役会決議に実行確定があるか事前確認。未発表の場合特別配当額はゼロに更新
- confirmed_event_date
- 未確認
- 20
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 42304.72227
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42304.72227
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48322.506292
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.83225062925
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.230472227
- old_cohort_entitlement_fixed_at_exdate_shares
- 5640629636
- 21
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5640629636
- preferred_entitled_shares
- 773203658
- old_common_entitled_shares
- 5640629636
- common_dps_KRW
- 1689
- preferred_dps_KRW
- 1689
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 22
内容を開く
- 想定日
2027-06-02
- year
- 0.56947296372348
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 1689
- preferred_per_share_KRW
- 1689
- total_dividend_T
- 10.832964433566
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 23
内容を開く
- 想定日
2027-06-21
- year
- 0.62149212867899
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 24
内容を開く
- 想定日
2027-06-28
- year
- 0.64065708418891
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5640629636
- preferred_entitled_shares
- 773203658
- old_common_entitled_shares
- 5640629636
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 25
内容を開く
- 想定日
2027-06-29
- year
- 0.64339493497604
- 金額
- 95270.234552
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 95270.234552
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 108329.644336
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 10.832964433566
- company_preferred_dividend_paid_T
- 1.305940978362
- company_ordinary_dividend_paid_T
- 9.527023455204
- old_cohort_entitlement_fixed_at_exdate_shares
- 5640629636
- 26
内容を開く
- 想定日
2027-07-22
- year
- 0.70636550308008
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 27
内容を開く
- 想定日
2027-07-29
- year
- 0.72553045859001
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.8103749705
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 28
内容を開く
- 想定日
2027-08-09
- year
- 0.75564681724846
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 29
内容を開く
- 想定日
2027-08-16
- year
- 0.77481177275838
- 金額
- 86400.000376
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 86400.000376
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 86400.000376
- details
内容を開く
- repurchased_shares
- 46144904
- execution_price_KRW
- 187236.27722
- issuer_cash_amount_T
- 8.6400000376148
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5640629636
- 30
内容を開く
- 想定日
2027-08-20
- year
- 0.78576317590691
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 31
内容を開く
- 想定日
2027-08-27
- year
- 0.80492813141684
- 金額
- 42304.72227
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42304.72227
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48103.749705
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.8103749705
- company_preferred_dividend_paid_T
- 0.5799027435
- company_ordinary_dividend_paid_T
- 4.230472227
- old_cohort_entitlement_fixed_at_exdate_shares
- 5640629636
- 32
内容を開く
- 想定日
2027-09-09
- year
- 0.84052019164956
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 33
内容を開く
- 想定日
2027-09-16
- year
- 0.85968514715948
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 40320.000423
- details
内容を開く
- repurchased_preferred_shares
- 27016911
- execution_price_pref_KRW
- 149239.860999
- issuer_cash_amount_T
- 4.0320000422557
- old_common_holder_cash_unchanged
- はい
- 34
内容を開く
- 想定日
2027-09-21
- year
- 0.87337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 35
内容を開く
- 想定日
2027-09-28
- year
- 0.89253935660507
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5594484732
- preferred_entitled_shares
- 746186747
- old_common_entitled_shares
- 5594484732
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 36
内容を開く
- 想定日
2027-10-22
- year
- 0.95824777549624
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 37
内容を開く
- 想定日
2027-10-29
- year
- 0.97741273100616
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.75550360925
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 38
内容を開く
- 想定日
2027-11-22
- year
- 1.0431211498973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 39
内容を開く
- 想定日
2027-11-25
- year
- 1.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2027 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 40
内容を開く
- 想定日
2027-11-29
- year
- 1.0622861054073
- 金額
- 41958.63549
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41958.63549
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47555.036093
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.75550360925
- company_preferred_dividend_paid_T
- 0.55964006025
- company_ordinary_dividend_paid_T
- 4.195863549
- old_cohort_entitlement_fixed_at_exdate_shares
- 5594484732
- 41
内容を開く
- 想定日
2027-12-02
- year
- 1.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 42
内容を開く
- 想定日
2027-12-08
- year
- 1.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2027 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 43
内容を開く
- 想定日
2027-12-15
- year
- 1.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 44
内容を開く
- 想定日
2027-12-22
- year
- 1.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 45
内容を開く
- 想定日
2027-12-29
- year
- 1.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5615484732
- preferred_entitled_shares
- 746186747
- old_common_entitled_shares
- 5594484732
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 46
内容を開く
- 想定日
2027-12-31
- year
- 1.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 134.03972042725
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 120.12
- noncash_investment_marks_excluded_from_operating_CFO_T
- 1.7750047955478
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 47
内容を開く
- 想定日
2028-01-24
- year
- 1.2156057494867
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 48
内容を開く
- 想定日
2028-01-31
- year
- 1.2347707049966
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.771999795997
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 49
内容を開く
- 想定日
2028-03-09
- year
- 1.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 50
内容を開く
- 想定日
2028-03-16
- year
- 1.3579739904175
- 金額
- 107596.116575
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 107596.116575
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 107999.999784
- details
内容を開く
- repurchased_shares
- 58020190
- execution_price_KRW
- 186142.099472
- issuer_cash_amount_T
- 10.799999978388
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.99626
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5615484732
- 51
内容を開く
- 想定日
2028-03-22
- year
- 1.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 52
内容を開く
- 想定日
2028-03-29
- year
- 1.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5557464542
- preferred_entitled_shares
- 746186747
- old_common_entitled_shares
- 5536681517.7462
- common_dps_KRW
- 765
- preferred_dps_KRW
- 765
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 53
内容を開く
- 想定日
2028-04-09
- year
- 1.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 54
内容を開く
- 想定日
2028-04-13
- year
- 1.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 55
内容を開く
- 想定日
2028-04-16
- year
- 1.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 36400.000573
- details
内容を開く
- repurchased_preferred_shares
- 24507662
- execution_price_pref_KRW
- 148524.981995
- issuer_cash_amount_T
- 3.6400000572932
- old_common_holder_cash_unchanged
- はい
- 56
内容を開く
- 想定日
2028-04-20
- year
- 1.4537987679671
- 金額
- 41958.63549
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41958.63549
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47719.99796
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.771999795997
- company_preferred_dividend_paid_T
- 0.560386246997
- company_ordinary_dividend_paid_T
- 4.211613549
- old_cohort_entitlement_fixed_at_exdate_shares
- 5594484732
- 57
内容を開く
- 想定日
2028-04-24
- year
- 1.4647501711157
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 58
内容を開く
- 想定日
2028-05-01
- year
- 1.4839151266256
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 765
- total_dividend_T
- 4.822293236085
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 59
内容を開く
- 想定日
2028-05-22
- year
- 1.5414099931554
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 60
内容を開く
- 想定日
2028-05-29
- year
- 1.5605749486653
- 金額
- 42355.613611
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42355.613611
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48222.932361
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.822293236085
- company_preferred_dividend_paid_T
- 0.570832861455
- company_ordinary_dividend_paid_T
- 4.25146037463
- old_cohort_entitlement_fixed_at_exdate_shares
- 5536681517.7462
- 61
内容を開く
- 想定日
2028-06-21
- year
- 1.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 62
内容を開く
- 想定日
2028-06-28
- year
- 1.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5557464542
- preferred_entitled_shares
- 721679085
- old_common_entitled_shares
- 5536681517.7462
- common_dps_KRW
- 765
- preferred_dps_KRW
- 765
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 63
内容を開く
- 想定日
2028-07-24
- year
- 1.7138945927447
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 64
内容を開く
- 想定日
2028-07-31
- year
- 1.7330595482546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 765
- total_dividend_T
- 4.803544874655
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 65
内容を開く
- 想定日
2028-08-09
- year
- 1.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 66
内容を開く
- 想定日
2028-08-16
- year
- 1.7768651608487
- 金額
- 71730.744109
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 71730.744109
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 71999.999581
- details
内容を開く
- repurchased_shares
- 38843313
- execution_price_KRW
- 185360.089087
- issuer_cash_amount_T
- 7.1999999581249
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.99626
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5557464542
- 67
内容を開く
- 想定日
2028-08-21
- year
- 1.7905544147844
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 68
内容を開く
- 想定日
2028-08-28
- year
- 1.8097193702943
- 金額
- 42355.613611
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42355.613611
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48035.448747
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.803544874655
- company_preferred_dividend_paid_T
- 0.552084500025
- company_ordinary_dividend_paid_T
- 4.25146037463
- old_cohort_entitlement_fixed_at_exdate_shares
- 5536681517.7462
- 69
内容を開く
- 想定日
2028-09-09
- year
- 1.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 70
内容を開く
- 想定日
2028-09-16
- year
- 1.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 33600.000022
- details
内容を開く
- repurchased_preferred_shares
- 22700618
- execution_price_pref_KRW
- 148013.591622
- issuer_cash_amount_T
- 3.3600000022295
- old_common_holder_cash_unchanged
- はい
- 71
内容を開く
- 想定日
2028-09-21
- year
- 1.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 72
内容を開く
- 想定日
2028-09-28
- year
- 1.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5518621229
- preferred_entitled_shares
- 698978467
- old_common_entitled_shares
- 5497983465.505
- common_dps_KRW
- 765
- preferred_dps_KRW
- 765
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 73
内容を開く
- 想定日
2028-10-23
- year
- 1.9630390143737
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 74
内容を開く
- 想定日
2028-10-30
- year
- 1.9822039698836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 765
- total_dividend_T
- 4.75646376744
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 75
内容を開く
- 想定日
2028-11-20
- year
- 2.0396988364134
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 76
内容を開く
- 想定日
2028-11-25
- year
- 2.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2028 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 77
内容を開く
- 想定日
2028-11-27
- year
- 2.0588637919233
- 金額
- 42059.573511
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42059.573511
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47564.637674
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.75646376744
- company_preferred_dividend_paid_T
- 0.534718527255
- company_ordinary_dividend_paid_T
- 4.221745240185
- old_cohort_entitlement_fixed_at_exdate_shares
- 5497983465.505
- 78
内容を開く
- 想定日
2028-12-02
- year
- 2.072553045859
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 115722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 79
内容を開く
- 想定日
2028-12-08
- year
- 2.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2028 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 80
内容を開く
- 想定日
2028-12-15
- year
- 2.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 81
内容を開く
- 想定日
2028-12-21
- year
- 2.1245722108145
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 82
内容を開く
- 想定日
2028-12-28
- year
- 2.1437371663244
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5539621229
- preferred_entitled_shares
- 698978467
- old_common_entitled_shares
- 5497983465.505
- common_dps_KRW
- 765
- preferred_dps_KRW
- 766
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 83
内容を開く
- 想定日
2028-12-31
- year
- 2.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 75.7233565996
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 121.03
- noncash_investment_marks_excluded_from_operating_CFO_T
- 1.8969548818677
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 84
内容を開く
- 想定日
2029-01-22
- year
- 2.2121834360027
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 85
内容を開く
- 想定日
2029-01-29
- year
- 2.2313483915127
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 766
- total_dividend_T
- 4.773227745907
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 86
内容を開く
- 想定日
2029-03-09
- year
- 2.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 87
内容を開く
- 想定日
2029-03-16
- year
- 2.3572895277207
- 金額
- 70926.454886
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 70926.454886
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 71463.600727
- details
内容を開く
- repurchased_shares
- 38779491
- execution_price_KRW
- 184281.946164
- issuer_cash_amount_T
- 7.1463600727129
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992484
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5539621229
- 88
内容を開く
- 想定日
2029-03-22
- year
- 2.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 89
内容を開く
- 想定日
2029-03-29
- year
- 2.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5500841738
- preferred_entitled_shares
- 698978467
- old_common_entitled_shares
- 5459495454.9524
- common_dps_KRW
- 780
- preferred_dps_KRW
- 780
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 90
内容を開く
- 想定日
2029-04-09
- year
- 2.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 91
内容を開く
- 想定日
2029-04-13
- year
- 2.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 92
内容を開く
- 想定日
2029-04-16
- year
- 2.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 24085.879896
- details
内容を開く
- repurchased_preferred_shares
- 16350704
- execution_price_pref_KRW
- 147307.907328
- issuer_cash_amount_T
- 2.4085879895859
- old_common_holder_cash_unchanged
- はい
- 93
内容を開く
- 想定日
2029-04-20
- year
- 2.4531143052704
- 金額
- 42059.573511
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42059.573511
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47732.277459
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.773227745907
- company_preferred_dividend_paid_T
- 0.535417505722
- company_ordinary_dividend_paid_T
- 4.237810240185
- old_cohort_entitlement_fixed_at_exdate_shares
- 5497983465.505
- 94
内容を開く
- 想定日
2029-04-23
- year
- 2.4613278576318
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 95
内容を開く
- 想定日
2029-04-30
- year
- 2.4804928131417
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 780
- total_dividend_T
- 4.8358597599
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 96
内容を開く
- 想定日
2029-05-21
- year
- 2.5379876796715
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 97
内容を開く
- 想定日
2029-05-28
- year
- 2.5571526351814
- 金額
- 42584.064549
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42584.064549
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48358.597599
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 4.8358597599
- company_preferred_dividend_paid_T
- 0.54520320426
- company_ordinary_dividend_paid_T
- 4.29065655564
- old_cohort_entitlement_fixed_at_exdate_shares
- 5459495454.9524
- 98
内容を開く
- 想定日
2029-06-21
- year
- 2.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 99
内容を開く
- 想定日
2029-06-28
- year
- 2.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5500841738
- preferred_entitled_shares
- 682627763
- old_common_entitled_shares
- 5459495454.9524
- common_dps_KRW
- 780
- preferred_dps_KRW
- 780
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 100
内容を開く
- 想定日
2029-07-23
- year
- 2.7104722792608
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 101
内容を開く
- 想定日
2029-07-30
- year
- 2.7296372347707
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 780
- total_dividend_T
- 4.82310621078
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 102
内容を開く
- 想定日
2029-08-09
- year
- 2.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 103
内容を開く
- 想定日
2029-08-16
- year
- 2.776180698152
- 金額
- 47284.302423
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47284.302423
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47642.399644
- details
内容を開く
- repurchased_shares
- 25962064
- execution_price_KRW
- 183507.750557
- issuer_cash_amount_T
- 4.7642399644453
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992484
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5500841738
- 104
内容を開く
- 想定日
2029-08-20
- year
- 2.7871321013005
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 105
内容を開く
- 想定日
2029-08-27
- year
- 2.8062970568104
- 金額
- 42584.064549
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42584.064549
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48231.062108
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.82310621078
- company_preferred_dividend_paid_T
- 0.53244965514
- company_ordinary_dividend_paid_T
- 4.29065655564
- old_cohort_entitlement_fixed_at_exdate_shares
- 5459495454.9524
- 106
内容を開く
- 想定日
2029-09-09
- year
- 2.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 107
内容を開く
- 想定日
2029-09-16
- year
- 2.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 22233.119823
- details
内容を開く
- repurchased_preferred_shares
- 15145104
- execution_price_pref_KRW
- 146800.707498
- issuer_cash_amount_T
- 2.2233119823356
- old_common_holder_cash_unchanged
- はい
- 108
内容を開く
- 想定日
2029-09-20
- year
- 2.8720054757016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 109
内容を開く
- 想定日
2029-09-27
- year
- 2.8911704312115
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5474879674
- preferred_entitled_shares
- 667482659
- old_common_entitled_shares
- 5433728531.0597
- common_dps_KRW
- 780
- preferred_dps_KRW
- 780
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 110
内容を開く
- 想定日
2029-10-22
- year
- 2.9596167008898
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 111
内容を開く
- 想定日
2029-10-29
- year
- 2.9787816563997
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 780
- total_dividend_T
- 4.79104261974
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 112
内容を開く
- 想定日
2029-11-20
- year
- 3.0390143737166
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 113
内容を開く
- 想定日
2029-11-25
- year
- 3.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2029 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 114
内容を開く
- 想定日
2029-11-27
- year
- 3.0581793292266
- 金額
- 42383.082542
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42383.082542
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47910.426197
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.79104261974
- company_preferred_dividend_paid_T
- 0.52063647402
- company_ordinary_dividend_paid_T
- 4.27040614572
- old_cohort_entitlement_fixed_at_exdate_shares
- 5433728531.0597
- 115
内容を開く
- 想定日
2029-12-02
- year
- 3.0718685831622
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 94722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 116
内容を開く
- 想定日
2029-12-08
- year
- 3.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2029 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 117
内容を開く
- 想定日
2029-12-15
- year
- 3.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 118
内容を開く
- 想定日
2029-12-20
- year
- 3.1211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 119
内容を開く
- 想定日
2029-12-27
- year
- 3.1403148528405
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5495879674
- preferred_entitled_shares
- 667482659
- old_common_entitled_shares
- 5433728531.0597
- common_dps_KRW
- 780
- preferred_dps_KRW
- 781
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 120
内容を開く
- 想定日
2029-12-31
- year
- 3.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 63.629893615917
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 127.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.0211000697413
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 121
内容を開く
- 想定日
2030-01-22
- year
- 3.211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 122
内容を開く
- 想定日
2030-01-29
- year
- 3.2306639288159
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 781
- total_dividend_T
- 4.808090102399
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 123
内容を開く
- 想定日
2030-03-09
- year
- 3.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 124
内容を開く
- 想定日
2030-03-16
- year
- 3.356605065024
- 金額
- 110622.695025
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 110622.695025
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 111888.000586
- details
内容を開く
- repurchased_shares
- 61328528
- execution_price_KRW
- 182440.38172
- issuer_cash_amount_T
- 11.188800058621
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.988691
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5495879674
- 125
内容を開く
- 想定日
2030-03-21
- year
- 3.3702943189596
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 126
内容を開く
- 想定日
2030-03-28
- year
- 3.3894592744695
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5434551146
- preferred_entitled_shares
- 667482659
- old_common_entitled_shares
- 5373093547.7397
- common_dps_KRW
- 796
- preferred_dps_KRW
- 796
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 127
内容を開く
- 想定日
2030-04-09
- year
- 3.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 128
内容を開く
- 想定日
2030-04-15
- year
- 3.4387405886379
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 129
内容を開く
- 想定日
2030-04-16
- year
- 3.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 37710.400425
- details
内容を開く
- repurchased_preferred_shares
- 25811220
- execution_price_pref_KRW
- 146100.805871
- issuer_cash_amount_T
- 3.7710400425139
- old_common_holder_cash_unchanged
- はい
- 130
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 42383.082542
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42383.082542
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48080.901024
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.808090102399
- company_preferred_dividend_paid_T
- 0.521303956679
- company_ordinary_dividend_paid_T
- 4.28678614572
- old_cohort_entitlement_fixed_at_exdate_shares
- 5433728531.0597
- 131
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 132
内容を開く
- 想定日
2030-04-29
- year
- 3.4770704996578
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 796
- total_dividend_T
- 4.85721890878
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 133
内容を開く
- 想定日
2030-05-20
- year
- 3.5345653661875
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 134
内容を開く
- 想定日
2030-05-27
- year
- 3.5537303216975
- 金額
- 42769.82464
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42769.82464
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48572.189088
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 4.85721890878
- company_preferred_dividend_paid_T
- 0.531316196564
- company_ordinary_dividend_paid_T
- 4.325902712216
- old_cohort_entitlement_fixed_at_exdate_shares
- 5373093547.7397
- 135
内容を開く
- 想定日
2030-06-20
- year
- 3.6194387405886
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 136
内容を開く
- 想定日
2030-06-27
- year
- 3.6386036960986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5434551146
- preferred_entitled_shares
- 641671439
- old_common_entitled_shares
- 5373093547.7397
- common_dps_KRW
- 796
- preferred_dps_KRW
- 796
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 137
内容を開く
- 想定日
2030-07-22
- year
- 3.7070499657769
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 138
内容を開く
- 想定日
2030-07-29
- year
- 3.7262149212868
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 796
- total_dividend_T
- 4.83667317766
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 139
内容を開く
- 想定日
2030-08-09
- year
- 3.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 140
内容を開く
- 想定日
2030-08-16
- year
- 3.7754962354552
- 金額
- 73748.463739
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 73748.463739
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 74592.000784
- details
内容を開く
- repurchased_shares
- 41058177
- execution_price_KRW
- 181673.922796
- issuer_cash_amount_T
- 7.4592000784481
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.988691
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5434551146
- 141
内容を開く
- 想定日
2030-08-20
- year
- 3.7864476386037
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 142
内容を開く
- 想定日
2030-08-27
- year
- 3.8056125941136
- 金額
- 42769.82464
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42769.82464
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48366.731777
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 4.83667317766
- company_preferred_dividend_paid_T
- 0.510770465444
- company_ordinary_dividend_paid_T
- 4.325902712216
- old_cohort_entitlement_fixed_at_exdate_shares
- 5373093547.7397
- 143
内容を開く
- 想定日
2030-09-09
- year
- 3.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 144
内容を開く
- 想定日
2030-09-16
- year
- 3.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 34809.600356
- details
内容を開く
- repurchased_preferred_shares
- 23908060
- execution_price_pref_KRW
- 145597.762245
- issuer_cash_amount_T
- 3.4809600356081
- old_common_holder_cash_unchanged
- はい
- 145
内容を開く
- 想定日
2030-09-19
- year
- 3.8685831622177
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 146
内容を開く
- 想定日
2030-09-26
- year
- 3.8877481177276
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5393492969
- preferred_entitled_shares
- 617763379
- old_common_entitled_shares
- 5332499684.5128
- common_dps_KRW
- 796
- preferred_dps_KRW
- 796
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 147
内容を開く
- 想定日
2030-10-22
- year
- 3.958932238193
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 148
内容を開く
- 想定日
2030-10-29
- year
- 3.9780971937029
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 796
- total_dividend_T
- 4.784960053008
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 149
内容を開く
- 想定日
2030-11-20
- year
- 4.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 150
内容を開く
- 想定日
2030-11-25
- year
- 4.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2030 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 151
内容を開く
- 想定日
2030-11-27
- year
- 4.0574948665298
- 金額
- 42446.697489
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42446.697489
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47849.60053
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.784960053008
- company_preferred_dividend_paid_T
- 0.491739649684
- company_ordinary_dividend_paid_T
- 4.293220403324
- old_cohort_entitlement_fixed_at_exdate_shares
- 5332499684.5128
- 152
内容を開く
- 想定日
2030-12-02
- year
- 4.0711841204654
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 73722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 153
内容を開く
- 想定日
2030-12-08
- year
- 4.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2030 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 154
内容を開く
- 想定日
2030-12-15
- year
- 4.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 155
内容を開く
- 想定日
2030-12-20
- year
- 4.1204654346338
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 156
内容を開く
- 想定日
2030-12-27
- year
- 4.1396303901437
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5414492969
- preferred_entitled_shares
- 617763379
- old_common_entitled_shares
- 5332499684.5128
- common_dps_KRW
- 796
- preferred_dps_KRW
- 797
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 157
内容を開く
- 想定日
2030-12-31
- year
- 4.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 104.7653754366
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 135.59
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.1474798709966
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 158
内容を開く
- 想定日
2031-01-22
- year
- 4.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 159
内容を開く
- 想定日
2031-01-29
- year
- 4.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 797
- total_dividend_T
- 4.802293816387
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 160
内容を開く
- 想定日
2031-03-09
- year
- 4.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 161
内容を開く
- 想定日
2031-03-16
- year
- 4.3559206023272
- 金額
- 112108.208116
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 112108.208116
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 113832.000099
- details
内容を開く
- repurchased_shares
- 63023891
- execution_price_KRW
- 180617.220378
- issuer_cash_amount_T
- 11.383200009854
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.984857
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5414492969
- 162
内容を開く
- 想定日
2031-03-20
- year
- 4.3668720054757
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 163
内容を開く
- 想定日
2031-03-27
- year
- 4.3860369609856
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5351469078
- preferred_entitled_shares
- 617763379
- old_common_entitled_shares
- 5270430183.1211
- common_dps_KRW
- 812
- preferred_dps_KRW
- 812
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 164
内容を開く
- 想定日
2031-04-09
- year
- 4.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 165
内容を開く
- 想定日
2031-04-14
- year
- 4.435318275154
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 166
内容を開く
- 想定日
2031-04-16
- year
- 4.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 38365.600535
- details
内容を開く
- repurchased_preferred_shares
- 26476638
- execution_price_pref_KRW
- 144903.595898
- issuer_cash_amount_T
- 3.8365600535014
- old_common_holder_cash_unchanged
- はい
- 167
内容を開く
- 想定日
2031-04-21
- year
- 4.4544832306639
- 金額
- 42446.697489
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42446.697489
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48022.938164
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.802293816387
- company_preferred_dividend_paid_T
- 0.492357413063
- company_ordinary_dividend_paid_T
- 4.309936403324
- old_cohort_entitlement_fixed_at_exdate_shares
- 5332499684.5128
- 168
内容を開く
- 想定日
2031-04-22
- year
- 4.4572210814511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 169
内容を開く
- 想定日
2031-04-29
- year
- 4.476386036961
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 812
- total_dividend_T
- 4.847016755084
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 170
内容を開く
- 想定日
2031-05-20
- year
- 4.5338809034908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 171
内容を開く
- 想定日
2031-05-27
- year
- 4.5530458590007
- 金額
- 42795.893087
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42795.893087
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48470.167551
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 4.847016755084
- company_preferred_dividend_paid_T
- 0.501623863748
- company_ordinary_dividend_paid_T
- 4.345392891336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5270430183.1211
- 172
内容を開く
- 想定日
2031-06-19
- year
- 4.6160164271047
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 173
内容を開く
- 想定日
2031-06-26
- year
- 4.6351813826146
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5351469078
- preferred_entitled_shares
- 591286741
- old_common_entitled_shares
- 5270430183.1211
- common_dps_KRW
- 812
- preferred_dps_KRW
- 812
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 174
内容を開く
- 想定日
2031-07-22
- year
- 4.7063655030801
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 175
内容を開く
- 想定日
2031-07-29
- year
- 4.72553045859
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 812
- total_dividend_T
- 4.825517725028
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 176
内容を開く
- 想定日
2031-08-09
- year
- 4.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 177
内容を開く
- 想定日
2031-08-16
- year
- 4.7748117727584
- 金額
- 74738.805182
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 74738.805182
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 75887.999834
- details
内容を開く
- repurchased_shares
- 42193187
- execution_price_KRW
- 179858.420824
- issuer_cash_amount_T
- 7.5887999833678
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.984857
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5351469078
- 178
内容を開く
- 想定日
2031-08-20
- year
- 4.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 179
内容を開く
- 想定日
2031-08-27
- year
- 4.8049281314168
- 金額
- 42795.893087
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42795.893087
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48255.17725
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 4.825517725028
- company_preferred_dividend_paid_T
- 0.480124833692
- company_ordinary_dividend_paid_T
- 4.345392891336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5270430183.1211
- 180
内容を開く
- 想定日
2031-09-09
- year
- 4.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 181
内容を開く
- 想定日
2031-09-16
- year
- 4.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 35414.40019
- details
内容を開く
- repurchased_preferred_shares
- 24524414
- execution_price_pref_KRW
- 144404.674418
- issuer_cash_amount_T
- 3.5414400189605
- old_common_holder_cash_unchanged
- はい
- 182
内容を開く
- 想定日
2031-09-19
- year
- 4.8678986995209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 183
内容を開く
- 想定日
2031-09-26
- year
- 4.8870636550308
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5309275891
- preferred_entitled_shares
- 566762327
- old_common_entitled_shares
- 5228875940.1561
- common_dps_KRW
- 812
- preferred_dps_KRW
- 812
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 184
内容を開く
- 想定日
2031-10-22
- year
- 4.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 185
内容を開く
- 想定日
2031-10-29
- year
- 4.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 812
- total_dividend_T
- 4.771343033016
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 186
内容を開く
- 想定日
2031-11-20
- year
- 5.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 187
内容を開く
- 想定日
2031-11-25
- year
- 5.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2031 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 188
内容を開く
- 想定日
2031-11-27
- year
- 5.056810403833
- 金額
- 42458.472634
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42458.472634
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47713.43033
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.771343033016
- company_preferred_dividend_paid_T
- 0.460211009524
- company_ordinary_dividend_paid_T
- 4.311132023492
- old_cohort_entitlement_fixed_at_exdate_shares
- 5228875940.1561
- 189
内容を開く
- 想定日
2031-12-02
- year
- 5.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 52722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 190
内容を開く
- 想定日
2031-12-08
- year
- 5.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2031 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 191
内容を開く
- 想定日
2031-12-15
- year
- 5.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 192
内容を開く
- 想定日
2031-12-22
- year
- 5.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 193
内容を開く
- 想定日
2031-12-29
- year
- 5.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5330275891
- preferred_entitled_shares
- 566762327
- old_common_entitled_shares
- 5228875940.1561
- common_dps_KRW
- 812
- preferred_dps_KRW
- 813
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 194
内容を開く
- 想定日
2031-12-31
- year
- 5.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 138.2513371166
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 140.14
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.2761345086746
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 195
内容を開く
- 想定日
2032-01-22
- year
- 5.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 196
内容を開く
- 想定日
2032-01-29
- year
- 5.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 813
- total_dividend_T
- 4.788961795343
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 197
内容を開く
- 想定日
2032-03-09
- year
- 5.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 198
内容を開く
- 想定日
2032-03-16
- year
- 5.3579739904175
- 金額
- 113573.546782
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 113573.546782
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 115775.999506
- details
内容を開く
- repurchased_shares
- 64749013
- execution_price_KRW
- 178807.358046
- issuer_cash_amount_T
- 11.577599950631
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.980977
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5330275891
- 199
内容を開く
- 想定日
2032-03-22
- year
- 5.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 200
内容を開く
- 想定日
2032-03-29
- year
- 5.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5265526878
- preferred_entitled_shares
- 566762327
- old_common_entitled_shares
- 5165358673.2927
- common_dps_KRW
- 828
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 201
内容を開く
- 想定日
2032-04-09
- year
- 5.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 202
内容を開く
- 想定日
2032-04-13
- year
- 5.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 203
内容を開く
- 想定日
2032-04-16
- year
- 5.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 39020.799702
- details
内容を開く
- repurchased_preferred_shares
- 27151901
- execution_price_pref_KRW
- 143712.956608
- issuer_cash_amount_T
- 3.902079970245
- old_common_holder_cash_unchanged
- はい
- 204
内容を開く
- 想定日
2032-04-20
- year
- 5.4537987679671
- 金額
- 42458.472634
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42458.472634
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47889.617953
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 4.788961795343
- company_preferred_dividend_paid_T
- 0.460777771851
- company_ordinary_dividend_paid_T
- 4.328184023492
- old_cohort_entitlement_fixed_at_exdate_shares
- 5228875940.1561
- 205
内容を開く
- 想定日
2032-04-22
- year
- 5.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 206
内容を開く
- 想定日
2032-04-29
- year
- 5.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.82913546174
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 207
内容を開く
- 想定日
2032-05-20
- year
- 5.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 208
内容を開く
- 想定日
2032-05-27
- year
- 5.555099247091
- 金額
- 42769.169815
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42769.169815
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48291.354617
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 4.82913546174
- company_preferred_dividend_paid_T
- 0.469279206756
- company_ordinary_dividend_paid_T
- 4.359856254984
- old_cohort_entitlement_fixed_at_exdate_shares
- 5165358673.2927
- 209
内容を開く
- 想定日
2032-06-21
- year
- 5.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 210
内容を開く
- 想定日
2032-06-28
- year
- 5.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5265526878
- preferred_entitled_shares
- 539610426
- old_common_entitled_shares
- 5165358673.2927
- common_dps_KRW
- 828
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 211
内容を開く
- 想定日
2032-07-22
- year
- 5.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 212
内容を開く
- 想定日
2032-07-29
- year
- 5.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.806653687712
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 213
内容を開く
- 想定日
2032-08-09
- year
- 5.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 214
内容を開く
- 想定日
2032-08-16
- year
- 5.7768651608487
- 金額
- 75715.698715
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 75715.698715
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 77184.000548
- details
内容を開く
- repurchased_shares
- 43348121
- execution_price_KRW
- 178056.16199
- issuer_cash_amount_T
- 7.718400054759
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.980977
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5265526878
- 215
内容を開く
- 想定日
2032-08-20
- year
- 5.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 216
内容を開く
- 想定日
2032-08-27
- year
- 5.8069815195072
- 金額
- 42769.169815
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42769.169815
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48066.536877
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 4.806653687712
- company_preferred_dividend_paid_T
- 0.446797432728
- company_ordinary_dividend_paid_T
- 4.359856254984
- old_cohort_entitlement_fixed_at_exdate_shares
- 5165358673.2927
- 217
内容を開く
- 想定日
2032-09-09
- year
- 5.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 218
内容を開く
- 想定日
2032-09-16
- year
- 5.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 36019.20046
- details
内容を開く
- repurchased_preferred_shares
- 25149888
- execution_price_pref_KRW
- 143218.13465
- issuer_cash_amount_T
- 3.6019200460169
- old_common_holder_cash_unchanged
- はい
- 219
内容を開く
- 想定日
2032-09-21
- year
- 5.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 220
内容を開く
- 想定日
2032-09-28
- year
- 5.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5222178757
- preferred_entitled_shares
- 514460538
- old_common_entitled_shares
- 5122835180.7788
- common_dps_KRW
- 828
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 221
内容を開く
- 想定日
2032-10-22
- year
- 5.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 222
内容を開く
- 想定日
2032-10-29
- year
- 5.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.74993733626
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 223
内容を開く
- 想定日
2032-11-22
- year
- 6.0451745379877
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 224
内容を開く
- 想定日
2032-11-25
- year
- 6.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2032 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 225
内容を開く
- 想定日
2032-11-29
- year
- 6.0643394934976
- 金額
- 42417.075297
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42417.075297
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47499.373363
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 4.74993733626
- company_preferred_dividend_paid_T
- 0.425973325464
- company_ordinary_dividend_paid_T
- 4.323964010796
- old_cohort_entitlement_fixed_at_exdate_shares
- 5122835180.7788
- 226
内容を開く
- 想定日
2032-12-02
- year
- 6.072553045859
- 金額
- 17898.48896
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 17898.48896
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 18245.581896
- details
内容を開く
- repurchased_shares
- 10277591
- execution_price_KRW
- 177527.806818
- issuer_cash_amount_T
- 1.8245581896024
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.980977
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5222178757
- 227
内容を開く
- 想定日
2032-12-08
- year
- 6.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2032 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 228
内容を開く
- 想定日
2032-12-15
- year
- 6.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 229
内容を開く
- 想定日
2032-12-22
- year
- 6.1273100616016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 230
内容を開く
- 想定日
2032-12-29
- year
- 6.1464750171116
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5232901166
- preferred_entitled_shares
- 514460538
- old_common_entitled_shares
- 5112753104.4657
- common_dps_KRW
- 828
- preferred_dps_KRW
- 829
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 231
内容を開く
- 想定日
2032-12-31
- year
- 6.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 110.94019152315
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 143.78
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.4071049298307
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 232
内容を開く
- 想定日
2033-01-24
- year
- 6.217659137577
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 233
内容を開く
- 想定日
2033-01-31
- year
- 6.2368240930869
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 829
- total_dividend_T
- 4.75932995145
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 234
内容を開く
- 想定日
2033-03-09
- year
- 6.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 235
内容を開く
- 想定日
2033-03-16
- year
- 6.3572895277207
- 金額
- 74761.137906
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 74761.137906
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 76518.000719
- details
内容を開く
- repurchased_shares
- 43225502
- execution_price_KRW
- 177020.5022
- issuer_cash_amount_T
- 7.651800071877
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97704
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5232901166
- 236
内容を開く
- 想定日
2033-03-22
- year
- 6.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 237
内容を開く
- 想定日
2033-03-29
- year
- 6.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5189675664
- preferred_entitled_shares
- 514460538
- old_common_entitled_shares
- 5070520065.3672
- common_dps_KRW
- 845
- preferred_dps_KRW
- 845
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 238
内容を開く
- 想定日
2033-04-09
- year
- 6.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 239
内容を開く
- 想定日
2033-04-13
- year
- 6.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 240
内容を開く
- 想定日
2033-04-16
- year
- 6.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 25789.400345
- details
内容を開く
- repurchased_preferred_shares
- 18093341
- execution_price_pref_KRW
- 142535.313653
- issuer_cash_amount_T
- 2.5789400344601
- old_common_holder_cash_unchanged
- はい
- 241
内容を開く
- 想定日
2033-04-20
- year
- 6.4531143052704
- 金額
- 42333.595705
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42333.595705
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47593.299514
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 4.75932995145
- company_preferred_dividend_paid_T
- 0.426487786002
- company_ordinary_dividend_paid_T
- 4.332842165448
- old_cohort_entitlement_fixed_at_exdate_shares
- 5112753104.4657
- 242
内容を開く
- 想定日
2033-04-22
- year
- 6.4585900068446
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 243
内容を開く
- 想定日
2033-04-29
- year
- 6.4777549623546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 845
- total_dividend_T
- 4.81999509069
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 244
内容を開く
- 想定日
2033-05-20
- year
- 6.5352498288843
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 245
内容を開く
- 想定日
2033-05-27
- year
- 6.5544147843943
- 金額
- 42845.894552
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42845.894552
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48199.950907
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 4.81999509069
- company_preferred_dividend_paid_T
- 0.43471915461
- company_ordinary_dividend_paid_T
- 4.38527593608
- old_cohort_entitlement_fixed_at_exdate_shares
- 5070520065.3672
- 246
内容を開く
- 想定日
2033-06-21
- year
- 6.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 247
内容を開く
- 想定日
2033-06-28
- year
- 6.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5189675664
- preferred_entitled_shares
- 496367197
- old_common_entitled_shares
- 5070520065.3672
- common_dps_KRW
- 845
- preferred_dps_KRW
- 845
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 248
内容を開く
- 想定日
2033-07-22
- year
- 6.7077344284736
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 249
内容を開く
- 想定日
2033-07-29
- year
- 6.7268993839836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 845
- total_dividend_T
- 4.804706217545
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 250
内容を開く
- 想定日
2033-08-09
- year
- 6.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 251
内容を開く
- 想定日
2033-08-16
- year
- 6.776180698152
- 金額
- 49840.757645
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49840.757645
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51011.999497
- details
内容を開く
- repurchased_shares
- 28938576
- execution_price_KRW
- 176276.812989
- issuer_cash_amount_T
- 5.1011999497113
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97704
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5189675664
- 252
内容を開く
- 想定日
2033-08-22
- year
- 6.7926078028747
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 253
内容を開く
- 想定日
2033-08-29
- year
- 6.8117727583847
- 金額
- 42845.894552
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42845.894552
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48047.062175
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 4.804706217545
- company_preferred_dividend_paid_T
- 0.419430281465
- company_ordinary_dividend_paid_T
- 4.38527593608
- old_cohort_entitlement_fixed_at_exdate_shares
- 5070520065.3672
- 254
内容を開く
- 想定日
2033-09-09
- year
- 6.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 255
内容を開く
- 想定日
2033-09-16
- year
- 6.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 23805.600654
- details
内容を開く
- repurchased_preferred_shares
- 16759250
- execution_price_pref_KRW
- 142044.546469
- issuer_cash_amount_T
- 2.3805600654051
- old_common_holder_cash_unchanged
- はい
- 256
内容を開く
- 想定日
2033-09-21
- year
- 6.8747433264887
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 257
内容を開く
- 想定日
2033-09-28
- year
- 6.8939082819986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5160737088
- preferred_entitled_shares
- 479607947
- old_common_entitled_shares
- 5042245922.6709
- common_dps_KRW
- 845
- preferred_dps_KRW
- 845
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 258
内容を開く
- 想定日
2033-10-24
- year
- 6.9650924024641
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 259
内容を開く
- 想定日
2033-10-31
- year
- 6.984257357974
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 845
- total_dividend_T
- 4.766091554575
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 260
内容を開く
- 想定日
2033-11-21
- year
- 7.0417522245038
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 261
内容を開く
- 想定日
2033-11-25
- year
- 7.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2033 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 262
内容を開く
- 想定日
2033-11-28
- year
- 7.0609171800137
- 金額
- 42606.978047
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42606.978047
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47660.915546
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 4.766091554575
- company_preferred_dividend_paid_T
- 0.405268715215
- company_ordinary_dividend_paid_T
- 4.36082283936
- old_cohort_entitlement_fixed_at_exdate_shares
- 5042245922.6709
- 263
内容を開く
- 想定日
2033-12-02
- year
- 7.0718685831622
- 金額
- 36060.86612
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 36060.86612
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 36908.284932
- details
内容を開く
- repurchased_shares
- 21000000
- execution_price_KRW
- 175753.73777
- issuer_cash_amount_T
- 3.6908284931632
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.97704
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5160737088
- 264
内容を開く
- 想定日
2033-12-08
- year
- 7.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2033 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 265
内容を開く
- 想定日
2033-12-15
- year
- 7.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 266
内容を開く
- 想定日
2033-12-22
- year
- 7.1266255989049
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 267
内容を開く
- 想定日
2033-12-29
- year
- 7.1457905544148
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5160737088
- preferred_entitled_shares
- 479607947
- old_common_entitled_shares
- 5021728085.2825
- common_dps_KRW
- 845
- preferred_dps_KRW
- 846
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 268
内容を開く
- 想定日
2033-12-31
- year
- 7.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 82.935547714544
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 150.15
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.5404328185677
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 269
内容を開く
- 想定日
2034-01-23
- year
- 7.2142368240931
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 270
内容を開く
- 想定日
2034-01-30
- year
- 7.233401779603
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 846
- total_dividend_T
- 4.766571162522
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 271
内容を開く
- 想定日
2034-03-09
- year
- 7.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 272
内容を開く
- 想定日
2034-03-16
- year
- 7.356605065024
- 金額
- 116440.745489
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 116440.745489
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 119664.000837
- details
内容を開く
- repurchased_shares
- 68281298
- execution_price_KRW
- 175251.502743
- issuer_cash_amount_T
- 11.966400083724
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973064
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5160737088
- 273
内容を開く
- 想定日
2034-03-22
- year
- 7.3730321697467
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 274
内容を開く
- 想定日
2034-03-29
- year
- 7.3921971252567
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5092455790
- preferred_entitled_shares
- 479607947
- old_common_entitled_shares
- 4955286004.2349
- common_dps_KRW
- 862
- preferred_dps_KRW
- 862
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 275
内容を開く
- 想定日
2034-04-09
- year
- 7.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 276
内容を開く
- 想定日
2034-04-13
- year
- 7.4332648870637
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 277
内容を開く
- 想定日
2034-04-16
- year
- 7.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 40331.200352
- details
内容を開く
- repurchased_preferred_shares
- 28529366
- execution_price_pref_KRW
- 141367.320787
- issuer_cash_amount_T
- 4.0331200351682
- old_common_holder_cash_unchanged
- はい
- 278
内容を開く
- 想定日
2034-04-20
- year
- 7.4524298425736
- 金額
- 42433.602321
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42433.602321
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47665.711625
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 4.766571162522
- company_preferred_dividend_paid_T
- 0.405748323162
- company_ordinary_dividend_paid_T
- 4.36082283936
- old_cohort_entitlement_fixed_at_exdate_shares
- 5021728085.2825
- 279
内容を開く
- 想定日
2034-04-24
- year
- 7.4633812457221
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 280
内容を開く
- 想定日
2034-05-01
- year
- 7.482546201232
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 862
- total_dividend_T
- 4.803118941294
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 281
内容を開く
- 想定日
2034-05-22
- year
- 7.5400410677618
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 282
内容を開く
- 想定日
2034-05-29
- year
- 7.5592060232717
- 金額
- 42714.565357
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42714.565357
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48031.189413
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 4.803118941294
- company_preferred_dividend_paid_T
- 0.413422050314
- company_ordinary_dividend_paid_T
- 4.38969689098
- old_cohort_entitlement_fixed_at_exdate_shares
- 4955286004.2349
- 283
内容を開く
- 想定日
2034-06-21
- year
- 7.6221765913758
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 284
内容を開く
- 想定日
2034-06-28
- year
- 7.6413415468857
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5092455790
- preferred_entitled_shares
- 451078581
- old_common_entitled_shares
- 4955286004.2349
- common_dps_KRW
- 862
- preferred_dps_KRW
- 862
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 285
内容を開く
- 想定日
2034-07-24
- year
- 7.7125256673511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 286
内容を開く
- 想定日
2034-07-31
- year
- 7.7316906228611
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 862
- total_dividend_T
- 4.778526627802
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 287
内容を開く
- 想定日
2034-08-09
- year
- 7.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 288
内容を開く
- 想定日
2034-08-16
- year
- 7.7754962354552
- 金額
- 77627.16364
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 77627.16364
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 79776.000538
- details
内容を開く
- repurchased_shares
- 45712912
- execution_price_KRW
- 174515.245359
- issuer_cash_amount_T
- 7.9776000537551
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973064
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5092455790
- 289
内容を開く
- 想定日
2034-08-21
- year
- 7.7891854893908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 290
内容を開く
- 想定日
2034-08-28
- year
- 7.8083504449008
- 金額
- 42714.565357
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42714.565357
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47785.266278
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 4.778526627802
- company_preferred_dividend_paid_T
- 0.388829736822
- company_ordinary_dividend_paid_T
- 4.38969689098
- old_cohort_entitlement_fixed_at_exdate_shares
- 4955286004.2349
- 291
内容を開く
- 想定日
2034-09-09
- year
- 7.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 292
内容を開く
- 想定日
2034-09-16
- year
- 7.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 37228.799305
- details
内容を開く
- repurchased_preferred_shares
- 26425786
- execution_price_pref_KRW
- 140880.575151
- issuer_cash_amount_T
- 3.7228799304868
- old_common_holder_cash_unchanged
- はい
- 293
内容を開く
- 想定日
2034-09-21
- year
- 7.8740588637919
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 294
内容を開く
- 想定日
2034-09-28
- year
- 7.8932238193018
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5046742878
- preferred_entitled_shares
- 424652795
- old_common_entitled_shares
- 4910804409.8161
- common_dps_KRW
- 862
- preferred_dps_KRW
- 862
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 295
内容を開く
- 想定日
2034-10-23
- year
- 7.9616700889802
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 296
内容を開く
- 想定日
2034-10-30
- year
- 7.9808350444901
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 862
- total_dividend_T
- 4.716343070126
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 297
内容を開く
- 想定日
2034-11-20
- year
- 8.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 298
内容を開く
- 想定日
2034-11-25
- year
- 8.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2034 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 299
内容を開く
- 想定日
2034-11-27
- year
- 8.0574948665298
- 金額
- 42331.134013
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42331.134013
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47163.430701
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 4.716343070126
- company_preferred_dividend_paid_T
- 0.36605070929
- company_ordinary_dividend_paid_T
- 4.350292360836
- old_cohort_entitlement_fixed_at_exdate_shares
- 4910804409.8161
- 300
内容を開く
- 想定日
2034-12-02
- year
- 8.0711841204654
- 金額
- 35555.231051
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 35555.231051
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 36539.453439
- details
内容を開く
- repurchased_shares
- 21000000
- execution_price_KRW
- 173997.39733
- issuer_cash_amount_T
- 3.6539453439274
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.973064
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5046742878
- 301
内容を開く
- 想定日
2034-12-08
- year
- 8.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2034 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 302
内容を開く
- 想定日
2034-12-15
- year
- 8.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 303
内容を開く
- 想定日
2034-12-21
- year
- 8.1232032854209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 304
内容を開く
- 想定日
2034-12-28
- year
- 8.1423682409309
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5046742878
- preferred_entitled_shares
- 424652795
- old_common_entitled_shares
- 4890370063.3279
- common_dps_KRW
- 862
- preferred_dps_KRW
- 863
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 305
内容を開く
- 想定日
2034-12-31
- year
- 8.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 114.40337157947
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 154.7
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.6761606093019
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 306
内容を開く
- 想定日
2035-01-22
- year
- 8.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 307
内容を開く
- 想定日
2035-01-29
- year
- 8.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 863
- total_dividend_T
- 4.716767722921
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 308
内容を開く
- 想定日
2035-03-09
- year
- 8.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 309
内容を開く
- 想定日
2035-03-16
- year
- 8.3559206023272
- 金額
- 117839.988378
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 117839.988378
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 121607.999883
- details
内容を開く
- repurchased_shares
- 70090993
- execution_price_KRW
- 173500.181233
- issuer_cash_amount_T
- 12.160799988288
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.969015
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5046742878
- 310
内容を開く
- 想定日
2035-03-22
- year
- 8.37234770705
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 311
内容を開く
- 想定日
2035-03-29
- year
- 8.3915126625599
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4976651885
- preferred_entitled_shares
- 424652795
- old_common_entitled_shares
- 4822450832.6157
- common_dps_KRW
- 879
- preferred_dps_KRW
- 879
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 312
内容を開く
- 想定日
2035-04-09
- year
- 8.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 313
内容を開く
- 想定日
2035-04-13
- year
- 8.4325804243669
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 314
内容を開く
- 想定日
2035-04-16
- year
- 8.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 40986.399532
- details
内容を開く
- repurchased_preferred_shares
- 29232381
- execution_price_pref_KRW
- 140208.898934
- issuer_cash_amount_T
- 4.0986399532298
- old_common_holder_cash_unchanged
- はい
- 315
内容を開く
- 想定日
2035-04-20
- year
- 8.4517453798768
- 金額
- 42154.989946
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42154.989946
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47167.677229
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 4.716767722921
- company_preferred_dividend_paid_T
- 0.366475362085
- company_ordinary_dividend_paid_T
- 4.350292360836
- old_cohort_entitlement_fixed_at_exdate_shares
- 4890370063.3279
- 316
内容を開く
- 想定日
2035-04-23
- year
- 8.4599589322382
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 317
内容を開く
- 想定日
2035-04-30
- year
- 8.4791238877481
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 879
- total_dividend_T
- 4.74774681372
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 318
内容を開く
- 想定日
2035-05-21
- year
- 8.5366187542779
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 319
内容を開く
- 想定日
2035-05-28
- year
- 8.5557837097878
- 金額
- 42389.342819
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42389.342819
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47477.468137
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 4.74774681372
- company_preferred_dividend_paid_T
- 0.373269806805
- company_ordinary_dividend_paid_T
- 4.374477006915
- old_cohort_entitlement_fixed_at_exdate_shares
- 4822450832.6157
- 320
内容を開く
- 想定日
2035-06-21
- year
- 8.621492128679
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 321
内容を開く
- 想定日
2035-06-28
- year
- 8.6406570841889
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4976651885
- preferred_entitled_shares
- 395420414
- old_common_entitled_shares
- 4822450832.6157
- common_dps_KRW
- 879
- preferred_dps_KRW
- 879
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 322
内容を開く
- 想定日
2035-07-23
- year
- 8.7091033538672
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 323
内容を開く
- 想定日
2035-07-30
- year
- 8.7282683093771
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 879
- total_dividend_T
- 4.722051550821
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 324
内容を開く
- 想定日
2035-08-09
- year
- 8.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 325
内容を開く
- 想定日
2035-08-16
- year
- 8.7748117727584
- 金額
- 78559.991818
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 78559.991818
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 81071.999475
- details
内容を開く
- repurchased_shares
- 46924465
- execution_price_KRW
- 172771.281409
- issuer_cash_amount_T
- 8.1071999474724
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.969015
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4976651885
- 326
内容を開く
- 想定日
2035-08-20
- year
- 8.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 327
内容を開く
- 想定日
2035-08-27
- year
- 8.8049281314168
- 金額
- 42389.342819
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42389.342819
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47220.515508
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 4.722051550821
- company_preferred_dividend_paid_T
- 0.347574543906
- company_ordinary_dividend_paid_T
- 4.374477006915
- old_cohort_entitlement_fixed_at_exdate_shares
- 4822450832.6157
- 328
内容を開く
- 想定日
2035-09-09
- year
- 8.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 329
内容を開く
- 想定日
2035-09-16
- year
- 8.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 37833.599933
- details
内容を開く
- repurchased_preferred_shares
- 27076966
- execution_price_pref_KRW
- 139726.141891
- issuer_cash_amount_T
- 3.7833599933015
- old_common_holder_cash_unchanged
- はい
- 330
内容を開く
- 想定日
2035-09-20
- year
- 8.870636550308
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 331
内容を開く
- 想定日
2035-09-27
- year
- 8.8898015058179
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4929727420
- preferred_entitled_shares
- 368343448
- old_common_entitled_shares
- 4776980317.3901
- common_dps_KRW
- 879
- preferred_dps_KRW
- 879
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 332
内容を開く
- 想定日
2035-10-22
- year
- 8.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 333
内容を開く
- 想定日
2035-10-29
- year
- 8.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 879
- total_dividend_T
- 4.657004292972
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 334
内容を開く
- 想定日
2035-11-20
- year
- 9.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 335
内容を開く
- 想定日
2035-11-25
- year
- 9.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2035 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 336
内容を開く
- 想定日
2035-11-27
- year
- 9.056810403833
- 金額
- 41989.65699
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41989.65699
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46570.04293
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 4.657004292972
- company_preferred_dividend_paid_T
- 0.323773890792
- company_ordinary_dividend_paid_T
- 4.33323040218
- old_cohort_entitlement_fixed_at_exdate_shares
- 4776980317.3901
- 337
内容を開く
- 想定日
2035-12-02
- year
- 9.0704996577687
- 金額
- 35053.450504
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 35053.450504
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 36174.30775
- details
内容を開く
- repurchased_shares
- 21000000
- execution_price_KRW
- 172258.608333
- issuer_cash_amount_T
- 3.6174307749981
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.969015
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4929727420
- 338
内容を開く
- 想定日
2035-12-08
- year
- 9.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2035 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 339
内容を開く
- 想定日
2035-12-15
- year
- 9.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 340
内容を開く
- 想定日
2035-12-20
- year
- 9.119780971937
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 341
内容を開く
- 想定日
2035-12-27
- year
- 9.138945927447
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4929727420
- preferred_entitled_shares
- 368343448
- old_common_entitled_shares
- 4756631000.2538
- common_dps_KRW
- 879
- preferred_dps_KRW
- 880
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 342
内容を開く
- 想定日
2035-12-31
- year
- 9.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 152.90192083997
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 161.98
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.8143315002693
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 343
内容を開く
- 想定日
2036-01-22
- year
- 9.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 344
内容を開く
- 想定日
2036-01-29
- year
- 9.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 880
- total_dividend_T
- 4.65737263642
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 345
内容を開く
- 想定日
2036-03-09
- year
- 9.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 346
内容を開く
- 想定日
2036-03-16
- year
- 9.3579739904175
- 金額
- 59606.87386
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 59606.87386
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 61776.000802
- details
内容を開く
- repurchased_shares
- 35966123
- execution_price_KRW
- 171761.634698
- issuer_cash_amount_T
- 6.1776000802237
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964887
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4929727420
- 347
内容を開く
- 想定日
2036-03-20
- year
- 9.368925393566
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 348
内容を開く
- 想定日
2036-03-27
- year
- 9.388090349076
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4893761297
- preferred_entitled_shares
- 368343448
- old_common_entitled_shares
- 4721927747.7115
- common_dps_KRW
- 896
- preferred_dps_KRW
- 896
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 349
内容を開く
- 想定日
2036-04-09
- year
- 9.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 350
内容を開く
- 想定日
2036-04-14
- year
- 9.4373716632444
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 351
内容を開く
- 想定日
2036-04-16
- year
- 9.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 20820.800504
- details
内容を開く
- repurchased_preferred_shares
- 14972871
- execution_price_pref_KRW
- 139056.834882
- issuer_cash_amount_T
- 2.0820800503503
- old_common_holder_cash_unchanged
- はい
- 352
内容を開く
- 想定日
2036-04-21
- year
- 9.4565366187543
- 金額
- 41810.786492
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41810.786492
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46573.726364
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 4.65737263642
- company_preferred_dividend_paid_T
- 0.32414223424
- company_ordinary_dividend_paid_T
- 4.33323040218
- old_cohort_entitlement_fixed_at_exdate_shares
- 4756631000.2538
- 353
内容を開く
- 想定日
2036-04-22
- year
- 9.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 354
内容を開く
- 想定日
2036-04-29
- year
- 9.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 896
- preferred_per_share_KRW
- 896
- total_dividend_T
- 4.71484585152
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 355
内容を開く
- 想定日
2036-05-20
- year
- 9.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 356
内容を開く
- 想定日
2036-05-27
- year
- 9.555099247091
- 金額
- 42308.472619
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42308.472619
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47148.458515
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 4.71484585152
- company_preferred_dividend_paid_T
- 0.330035729408
- company_ordinary_dividend_paid_T
- 4.384810122112
- old_cohort_entitlement_fixed_at_exdate_shares
- 4721927747.7115
- 357
内容を開く
- 想定日
2036-06-19
- year
- 9.6180698151951
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 358
内容を開く
- 想定日
2036-06-26
- year
- 9.637234770705
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4893761297
- preferred_entitled_shares
- 353370577
- old_common_entitled_shares
- 4721927747.7115
- common_dps_KRW
- 896
- preferred_dps_KRW
- 896
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 359
内容を開く
- 想定日
2036-07-22
- year
- 9.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 360
内容を開く
- 想定日
2036-07-29
- year
- 9.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 896
- preferred_per_share_KRW
- 896
- total_dividend_T
- 4.701430159104
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 361
内容を開く
- 想定日
2036-08-09
- year
- 9.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 362
内容を開く
- 想定日
2036-08-16
- year
- 9.7768651608487
- 金額
- 39737.915963
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 39737.915963
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 41184.000593
- details
内容を開く
- repurchased_shares
- 24078573
- execution_price_KRW
- 171040.038764
- issuer_cash_amount_T
- 4.1184000593011
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964887
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4893761297
- 363
内容を開く
- 想定日
2036-08-20
- year
- 9.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 364
内容を開く
- 想定日
2036-08-27
- year
- 9.8069815195072
- 金額
- 42308.472619
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42308.472619
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47014.301591
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 4.701430159104
- company_preferred_dividend_paid_T
- 0.316620036992
- company_ordinary_dividend_paid_T
- 4.384810122112
- old_cohort_entitlement_fixed_at_exdate_shares
- 4721927747.7115
- 365
内容を開く
- 想定日
2036-09-09
- year
- 9.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 366
内容を開く
- 想定日
2036-09-16
- year
- 9.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 19219.200531
- details
内容を開く
- repurchased_preferred_shares
- 13868864
- execution_price_pref_KRW
- 138578.044542
- issuer_cash_amount_T
- 1.9219200531344
- old_common_holder_cash_unchanged
- はい
- 367
内容を開く
- 想定日
2036-09-19
- year
- 9.8699520876112
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 368
内容を開く
- 想定日
2036-09-26
- year
- 9.8891170431211
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4869682724
- preferred_entitled_shares
- 339501713
- old_common_entitled_shares
- 4698694640.2766
- common_dps_KRW
- 896
- preferred_dps_KRW
- 896
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 369
内容を開く
- 想定日
2036-10-22
- year
- 9.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 370
内容を開く
- 想定日
2036-10-29
- year
- 9.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 896
- preferred_per_share_KRW
- 896
- total_dividend_T
- 4.667429255552
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 371
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 112.646557675
- SBC_expense_T
- 2.804098361
- noncash_SBC_financing_credit_T
- 2.804098361
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 141.505
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.510933673
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 372
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
terminal_valuation_checkpoint
- date_status
model_fixed_endpoint
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- 2036_terminal_old_cohort_market_cap_is_separate_from_cash_event
- はい
- horizon_elapsed_actual_days
- 3653
その他の数値・前提
- assumptions
内容を開く
- id
cautious
- 名称
やや弱気
- 確率
- 22.00%
- memory_sales_multiplier
- 0.8
- other_sales_multiplier
- 0.94
- opmargin_delta_memory
- -0.07
- opmargin_delta_other
- -0.02
- 税率
- 26.00%
- nci_fraction
- 0.009
- wc_sales_ratio
- 0.022
- sbc_annual_T
- 3.3
- grant_shares_annual
- 21000000
- capex_multiplier
- 0.91
- preferred_cash_buyback_rate
- 0.28
- annual_buyback_T
- 25
- special2027_T
- 11
- oneoff2027buyback_T
- 30
- ordinary_dividend_growth
- 0.02
- terminal_k
- 0.122
- terminal_g
- 0.015
- cost_equity
- 0.115
- share_price_growth
- -0.01
- wc_cycle_shock
- 3
- oci_annual_T
- -1.4
- investment_per_year_T
- 5
- investment_income_rate
- 0.018
- sbc_2026_partial_T
- 0.50595482546201
- sbc_2026_is_model_assumption_not_actual
- はい
- 2026_11_06_entry_cohort_initial_common_shares
- 5709556199
- initial_cohort_market_cap_oku
- 10773932.547513
- earnings_basis
owner net income after expensed share-based compensation; common allocation excludes preferred economic share
- holder_policy
2026-11-06 entire original ordinary float pro-rata sells every common issuer buyback including employee treasury replenishment. Original holders never participate in preferred repurchases. Existing eligible holders of ex-date receive dividend even if they later tender.
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 91.789559782609
- operating_profit_T
- 22.381530516918
- profit_before_tax_T
- 25.362562604553
- tax_T
- 6.5942662771838
- group_profit_T
- 18.768296327369
- nci_profit_T
- 0.16891466694632
- parent_profit_T
- 18.599381660423
- ordinary_attributed_profit_T
- 16.307167551202
- preferred_attributed_profit_T
- 2.2922141092206
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 1.046404173913
- sbc_expense_in_OP_T
- 0.49691991786448
- sbc_capital_credit_T
- 0.49691991786448
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.2530800821355
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.19876796714579
- commodity_DRAM
- 0.074537987679671
- NAND_SSD
- 0.059630390143737
- Foundry_System_LSI
- 0.059630390143737
- MX_Network
- 0.039753593429158
- VD_DA_other
- 0.019876796714579
- Display
- 0.014907597535934
- Harman
- 0.0049691991786448
- __central__
- 0.024845995893224
- operating_profit_before_SBC_T
- 22.878450434783
- sbc_P_and_L_segment_central_bridge_error_T
- -3.5527136788005E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 13.520434782609
- commodity_DRAM
- 6.2711956521739
- NAND_SSD
- 1.7504347826087
- Foundry_System_LSI
- 0.070376086956522
- MX_Network
- 0.94829565217391
- VD_DA_other
- 0.04436347826087
- Display
- 0.68154565217391
- Harman
- 0.29723913043478
- central_pre_SBC_OP_T
- -0.7054347826087
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 1.046404173913
- CFO_T
- 25.153594680016
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- -0.83695652173913
- nci_OCI_T
- -0.010880434782609
- NCI_dividend_paid_T
- 0.033782933389265
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 23.434782608696
- operating_profit_T
- 13.321666815463
- 営業利益率
- 56.85%
- operating_cost_T
- 10.113115793233
- margin
- 0.56845702552068
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 10.78
- operating_profit_T
- 7.2059667351129
- margin
- 0.66845702552068
- server_DRAM
- sales_T
- 12.654782608696
- operating_profit_T
- 6.11570008035
- margin
- 0.4832718403355
- commodity_DRAM
内容を開く
- sales_T
- 23.434782608696
- operating_profit_T
- 6.1966576644942
- 営業利益率
- 26.44%
- operating_cost_T
- 17.238124944201
- margin
- 0.26442138457026
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 12.913043478261
- operating_profit_T
- 1.690804392465
- 営業利益率
- 13.09%
- operating_cost_T
- 11.222239085796
- margin
- 0.13093771389459
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 3.7089130434783
- operating_profit_T
- 0.010745696812785
- 営業利益率
- 0.29%
- operating_cost_T
- 3.6981673466655
- margin
- 0.0028972630759515
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.5962391304348
- operating_profit_T
- -0.083346381796268
- margin
- -0.032102736924048
- System_LSI
- sales_T
- 1.1126739130435
- operating_profit_T
- 0.094092078609053
- margin
- 0.084563929742618
- MX_Network
内容を開く
- sales_T
- 20.230434782609
- operating_profit_T
- 0.90854205874475
- 営業利益率
- 4.49%
- operating_cost_T
- 19.321892723864
- margin
- 0.044909665487061
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 8.2045652173913
- operating_profit_T
- 0.024486681546291
- 営業利益率
- 0.30%
- operating_cost_T
- 8.180078535845
- margin
- 0.0029845190936365
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 4.6080434782609
- operating_profit_T
- 0.66663805463798
- 営業利益率
- 14.47%
- operating_cost_T
- 3.9414054236229
- margin
- 0.1446683517165
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 2.6973913043478
- operating_profit_T
- 0.29226993125614
- 営業利益率
- 10.84%
- operating_cost_T
- 2.4051213730917
- margin
- 0.10835281139412
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -7.4423967391304
- central_unallocated_op_T
- -0.73028077850192
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6020016.4840185
- NCI_book_oku
- 143691.87298774
- consolidated_equity_oku
- 6163708.3570062
- liquid_assets_oku
- 1993737.8587451
- financial_debt_oku
- 171912
- net_cash_oku
- 1821825.8587451
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 985869.17217391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- -0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- -0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 917895.597826
- operating_profit_T
- 223815.305169
- profit_before_tax_T
- 253625.626046
- tax_T
- 65942.662772
- group_profit_T
- 187682.963274
- nci_profit_T
- 1689.146669
- parent_profit_T
- 185993.816604
- ordinary_attributed_profit_T
- 163071.675512
- preferred_attributed_profit_T
- 22922.141092
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 4969.199179
- sbc_capital_credit_T
- 4969.199179
- operating_profit_before_SBC_T
- 228784.504348
- sbc_reference_to_new_p_and_l_adjustment_T
- 22530.800821
- CFO_T
- 251535.9468
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- -8369.565217
- NCI_dividend_paid_T
- 337.829334
- noncash_fair_value_investment_gain_T
- 10464.041739
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 694080.292657
- sales_oku
- 917895.597826
- 売上高
- 917895.597826
- 営業利益（億）
- 223815.305169
- profit_before_tax_oku
- 253625.626046
- owner_net_profit_oku
- 185993.816604
- ordinary_net_profit_oku
- 163071.675512
- preferred_net_profit_oku
- 22922.141092
- capital_oku
- 6020016.484018
- 現金（億）
- 1993737.858745
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 69.408029265691
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 48.922432001734
- old_holder_tender_cash_T
- 21.59999996443
- old_cohort_shares_sold
- 115071467
- ordinary_dividends_declared_T
- 27.322432037304
- preferred_dividends_declared_T
- 3.770198638265
- ordinary_dividend_paid_T
- 27.322432037304
- preferred_dividend_paid_T
- 3.770198638265
- old_ordinary_dividend_received_T
- 27.322432037304
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 21.59999996443
- preferred_cancellation_buyback_T
- 8.3999999821717
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 115071467
- preferred_cancelled_shares
- 56184456
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 632.6075
- operating_profit_T
- 176.8431
- profit_before_tax_T
- 181.13475733412
- tax_T
- 47.09503690687
- group_profit_T
- 134.03972042725
- nci_profit_T
- 1.2063574838452
- parent_profit_T
- 132.8333629434
- ordinary_attributed_profit_T
- 117.25204248227
- preferred_attributed_profit_T
- 15.581320461134
- net_finance_T
- 2.1666525385672
- interest_income_T
- 2.7683445385672
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 2.1250047955478
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 180.1431
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 92.52
- commodity_DRAM
- 56.735
- NAND_SSD
- 19.116
- Foundry_System_LSI
- -1.7096
- MX_Network
- 8.724
- VD_DA_other
- -0.1265
- Display
- 4.1316
- Harman
- 1.9976
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 55.2035
- CAPEX_T
- 120.12
- delta_WC_T
- 13
- noncash_fair_value_investment_gain_T
- 1.7750047955478
- CFO_T
- 177.7682156317
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.24127149676904
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 160
- operating_profit_T
- 91.2
- 営業利益率
- 57.00%
- operating_cost_T
- 68.8
- margin
- 0.57
- maintenance_CAPEX_T
- 21.021
- growth_CAPEX_T
- 21.021
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 73.6
- operating_profit_T
- 49.312
- margin
- 0.67
- server_DRAM
- sales_T
- 86.4
- operating_profit_T
- 41.888
- margin
- 0.48481481481481
- commodity_DRAM
内容を開く
- sales_T
- 152
- operating_profit_T
- 56.24
- 営業利益率
- 37.00%
- operating_cost_T
- 95.76
- margin
- 0.37
- maintenance_CAPEX_T
- 15.015
- growth_CAPEX_T
- 15.015
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 104
- operating_profit_T
- 18.72
- 営業利益率
- 18.00%
- operating_cost_T
- 85.28
- margin
- 0.18
- maintenance_CAPEX_T
- 9.009
- growth_CAPEX_T
- 9.009
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 26.32
- operating_profit_T
- -2.1056
- 営業利益率
- -8.00%
- operating_cost_T
- 28.4256
- margin
- -0.08
- maintenance_CAPEX_T
- 9.009
- growth_CAPEX_T
- 9.009
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 18.424
- operating_profit_T
- -2.11876
- margin
- -0.115
- System_LSI
- sales_T
- 7.896
- operating_profit_T
- 0.01316
- margin
- 0.0016666666666667
- MX_Network
内容を開く
- sales_T
- 141
- operating_profit_T
- 8.46
- 営業利益率
- 6.00%
- operating_cost_T
- 132.54
- margin
- 0.06
- maintenance_CAPEX_T
- 1.32132
- growth_CAPEX_T
- 1.32132
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 51.7
- operating_profit_T
- -0.2585
- 営業利益率
- -0.50%
- operating_cost_T
- 51.9585
- margin
- -0.005
- maintenance_CAPEX_T
- 0.72072
- growth_CAPEX_T
- 0.72072
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 31.02
- operating_profit_T
- 4.0326
- 営業利益率
- 13.00%
- operating_cost_T
- 26.9874
- margin
- 0.13
- maintenance_CAPEX_T
- 2.82282
- growth_CAPEX_T
- 2.82282
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 17.86
- operating_profit_T
- 1.9646
- 営業利益率
- 11.00%
- operating_cost_T
- 15.8954
- margin
- 0.11
- maintenance_CAPEX_T
- 1.14114
- growth_CAPEX_T
- 1.14114
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -51.2925
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 6020016.4840185
- NCI_book_oku
- 143691.87298774
- consolidated_equity_oku
- 6163708.3570062
- liquid_assets_oku
- 1993737.8587451
- financial_debt_oku
- 171912
- net_cash_oku
- 1821825.8587451
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 985869.17217391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 6756423.8072308
- NCI_book_oku
- 153160.73285851
- consolidated_equity_oku
- 6909584.5400893
- liquid_assets_oku
- 1906880.9938727
- financial_debt_oku
- 171912
- net_cash_oku
- 1734968.9938727
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3137627.5652175
- nonoperating_financial_investments_oku
- 1053619.2201294
- ordinary_issued
- 5731207141
- ordinary_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- preferred_treasury
- 0
- preferred_outstanding
- 746186747
- old_initial_ordinary_cohort_remnant_shares
- 5594484732
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1006029.130435
- ordinary_float_end
- 5615484732
- preferred_float_end
- 746186747
- old_common_cohort_float_end
- 5594484732
- old_cohort_fraction_of_common_end
- 0.99626
- old_holder_cash_received_oku
- 489224.320017
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 273224.320373
- actual_pro_rata_common_seller_receipts
- 215999.999644
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -115071467
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -94071467
- preferred_issued_delta
- -56184456
- old_cohort_share_delta
- -115071467
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6326075
- operating_profit_T
- 1768431
- profit_before_tax_T
- 1811347.573341
- tax_T
- 470950.369069
- group_profit_T
- 1340397.204272
- nci_profit_T
- 12063.574838
- parent_profit_T
- 1328333.629434
- ordinary_attributed_profit_T
- 1172520.424823
- preferred_attributed_profit_T
- 155813.204611
- CAPEX_T
- 1201200
- DA_T
- 552035
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1801431
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1777682.156317
- delta_WC_T
- 130000
- ordinary_dividends_declared_T
- 273224.320373
- preferred_dividends_declared_T
- 37701.986383
- ordinary_dividend_paid_T
- 273224.320373
- preferred_dividend_paid_T
- 37701.986383
- old_ordinary_dividend_received_T
- 273224.320373
- common_cancellation_buyback_T
- 215999.999644
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 83999.999822
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2412.714968
- noncash_fair_value_investment_gain_T
- 17750.047955
- maintenance_CAPEX_T
- 600600
- growth_CAPEX_T
- 600600
- cost_of_sales_and_operating_expenses_T
- 4557644
- sales_oku
- 6326075
- 売上高
- 6326075
- 営業利益（億）
- 1768431
- profit_before_tax_oku
- 1811347.573341
- owner_net_profit_oku
- 1328333.629434
- ordinary_net_profit_oku
- 1172520.424823
- preferred_net_profit_oku
- 155813.204611
- capital_oku
- 6756423.807231
- 現金（億）
- 1906880.993873
- debt_oku
- 171912
- old_holder_cash_oku
- 489224.320017
- cost_of_sales_and_operating_expenses_T
- 455.7644
- maintenance_CAPEX_T
- 60.06
- growth_CAPEX_T
- 60.06
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 34.805629690659
- old_holder_tender_cash_T
- 17.932686068396
- old_cohort_shares_sold
- 96501266.495036
- ordinary_dividends_declared_T
- 16.936279538445
- preferred_dividends_declared_T
- 2.218022135732
- ordinary_dividend_paid_T
- 16.936279538445
- preferred_dividend_paid_T
- 2.218022135732
- old_ordinary_dividend_received_T
- 16.872943622263
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 17.999999936513
- preferred_cancellation_buyback_T
- 7.0000000595227
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 96863503
- preferred_cancelled_shares
- 47208280
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5594484732
- common_outstanding_start
- 5615484732
- pref_outstanding_start
- 746186747
- sales_T
- 573.389
- operating_profit_T
- 97.7502
- profit_before_tax_T
- 102.32886026973
- tax_T
- 26.60550367013
- group_profit_T
- 75.7233565996
- nci_profit_T
- 0.6815102093964
- parent_profit_T
- 75.041846390203
- ordinary_attributed_profit_T
- 66.633389692595
- preferred_attributed_profit_T
- 8.4084566976078
- net_finance_T
- 2.3317053878615
- interest_income_T
- 2.9333973878615
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 2.2469548818677
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 101.0502
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 64.68
- commodity_DRAM
- 21.375
- NAND_SSD
- 4.196
- Foundry_System_LSI
- -0.92
- MX_Network
- 7.549
- VD_DA_other
- -0.4038
- Display
- 3.6146
- Harman
- 2.2044
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 65.2405
- CAPEX_T
- 121.03
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 1.8969548818677
- CFO_T
- 131.36690171773
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.13630204187928
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 144
- operating_profit_T
- 63.36
- 営業利益率
- 44.00%
- operating_cost_T
- 80.64
- margin
- 0.44
- maintenance_CAPEX_T
- 21.18025
- growth_CAPEX_T
- 21.18025
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 66.24
- operating_profit_T
- 35.7696
- margin
- 0.54
- server_DRAM
- sales_T
- 77.76
- operating_profit_T
- 27.5904
- margin
- 0.35481481481481
- commodity_DRAM
内容を開く
- sales_T
- 116
- operating_profit_T
- 20.88
- 営業利益率
- 18.00%
- operating_cost_T
- 95.12
- margin
- 0.18
- maintenance_CAPEX_T
- 15.12875
- growth_CAPEX_T
- 15.12875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 76
- operating_profit_T
- 3.8
- 営業利益率
- 5.00%
- operating_cost_T
- 72.2
- margin
- 0.05
- maintenance_CAPEX_T
- 9.07725
- growth_CAPEX_T
- 9.07725
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 32.9
- operating_profit_T
- -1.316
- 営業利益率
- -4.00%
- operating_cost_T
- 34.216
- margin
- -0.04
- maintenance_CAPEX_T
- 9.07725
- growth_CAPEX_T
- 9.07725
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 23.03
- operating_profit_T
- -1.72725
- margin
- -0.075
- System_LSI
- sales_T
- 9.87
- operating_profit_T
- 0.41125
- margin
- 0.041666666666667
- MX_Network
内容を開く
- sales_T
- 145.7
- operating_profit_T
- 7.285
- 営業利益率
- 5.00%
- operating_cost_T
- 138.415
- margin
- 0.05
- maintenance_CAPEX_T
- 1.33133
- growth_CAPEX_T
- 1.33133
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 53.58
- operating_profit_T
- -0.5358
- 営業利益率
- -1.00%
- operating_cost_T
- 54.1158
- margin
- -0.01
- maintenance_CAPEX_T
- 0.72618
- growth_CAPEX_T
- 0.72618
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 31.96
- operating_profit_T
- 3.5156
- 営業利益率
- 11.00%
- operating_cost_T
- 28.4444
- margin
- 0.11
- maintenance_CAPEX_T
- 2.844205
- growth_CAPEX_T
- 2.844205
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 19.74
- operating_profit_T
- 2.1714
- 営業利益率
- 11.00%
- operating_cost_T
- 17.5686
- margin
- 0.11
- maintenance_CAPEX_T
- 1.149785
- growth_CAPEX_T
- 1.149785
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -46.491
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 6756423.8072308
- NCI_book_oku
- 153160.73285851
- consolidated_equity_oku
- 6909584.5400893
- liquid_assets_oku
- 1906880.9938727
- financial_debt_oku
- 171912
- net_cash_oku
- 1734968.9938727
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3137627.5652175
- nonoperating_financial_investments_oku
- 1053619.2201294
- ordinary_issued
- 5731207141
- ordinary_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- preferred_treasury
- 0
- preferred_outstanding
- 746186747
- old_initial_ordinary_cohort_remnant_shares
- 5594484732
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1006029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7084299.2544307
- NCI_book_oku
- 158430.81453368
- consolidated_equity_oku
- 7242730.0689644
- liquid_assets_oku
- 1517343.9739291
- financial_debt_oku
- 171912
- net_cash_oku
- 1345431.9739291
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3695522.5652175
- nonoperating_financial_investments_oku
- 1122588.7689481
- ordinary_issued
- 5634343638
- ordinary_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- preferred_treasury
- 0
- preferred_outstanding
- 698978467
- old_initial_ordinary_cohort_remnant_shares
- 5497983465.505
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1116029.130435
- ordinary_float_end
- 5539621229
- preferred_float_end
- 698978467
- old_common_cohort_float_end
- 5497983465.505
- old_cohort_fraction_of_common_end
- 0.992484
- old_holder_cash_received_oku
- 348056.296907
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 168729.436223
- actual_pro_rata_common_seller_receipts
- 179326.860684
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -96863503
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -75863503
- preferred_issued_delta
- -47208280
- old_cohort_share_delta
- -96501266.495036
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5733890
- operating_profit_T
- 977502
- profit_before_tax_T
- 1023288.602697
- tax_T
- 266055.036701
- group_profit_T
- 757233.565996
- nci_profit_T
- 6815.102094
- parent_profit_T
- 750418.463902
- ordinary_attributed_profit_T
- 666333.896926
- preferred_attributed_profit_T
- 84084.566976
- CAPEX_T
- 1210300
- DA_T
- 652405
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1010502
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1313669.017177
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 169362.795384
- preferred_dividends_declared_T
- 22180.221357
- ordinary_dividend_paid_T
- 169362.795384
- preferred_dividend_paid_T
- 22180.221357
- old_ordinary_dividend_received_T
- 168729.436223
- common_cancellation_buyback_T
- 179999.999365
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 70000.000595
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1363.020419
- noncash_fair_value_investment_gain_T
- 18969.548819
- maintenance_CAPEX_T
- 605150
- growth_CAPEX_T
- 605150
- cost_of_sales_and_operating_expenses_T
- 4756388
- sales_oku
- 5733890
- 売上高
- 5733890
- 営業利益（億）
- 977502
- profit_before_tax_oku
- 1023288.602697
- owner_net_profit_oku
- 750418.463902
- ordinary_net_profit_oku
- 666333.896926
- preferred_net_profit_oku
- 84084.566976
- capital_oku
- 7084299.254431
- 現金（億）
- 1517343.973929
- debt_oku
- 171912
- old_holder_cash_oku
- 348056.296907
- cost_of_sales_and_operating_expenses_T
- 475.6388
- maintenance_CAPEX_T
- 60.515
- growth_CAPEX_T
- 60.515
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 28.782154245969
- old_holder_tender_cash_T
- 11.821075730905
- old_cohort_shares_sold
- 64254934.445281
- ordinary_dividends_declared_T
- 17.089529497185
- preferred_dividends_declared_T
- 2.133706839142
- ordinary_dividend_paid_T
- 17.089529497185
- preferred_dividend_paid_T
- 2.133706839142
- old_ordinary_dividend_received_T
- 16.961078515064
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 11.910600037158
- preferred_cancellation_buyback_T
- 4.6318999719215
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 64741555
- preferred_cancelled_shares
- 31495808
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5497983465.505
- common_outstanding_start
- 5539621229
- pref_outstanding_start
- 698978467
- sales_T
- 572.501
- operating_profit_T
- 81.89484
- profit_before_tax_T
- 85.986342724212
- tax_T
- 22.356449108295
- group_profit_T
- 63.629893615917
- nci_profit_T
- 0.57266904254325
- parent_profit_T
- 63.057224573373
- ordinary_attributed_profit_T
- 56.227556676113
- preferred_attributed_profit_T
- 6.8296678972604
- net_finance_T
- 1.7204026544705
- interest_income_T
- 2.3220946544705
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 2.3711000697413
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 85.19484
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 65.28
- commodity_DRAM
- 8.175
- NAND_SSD
- 1.076
- Foundry_System_LSI
- -0.4124
- MX_Network
- 6.9474
- VD_DA_other
- -0.30416
- Display
- 3.483
- Harman
- 2.195
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 75.2775
- CAPEX_T
- 127.4
- delta_WC_T
- 1
- noncash_fair_value_investment_gain_T
- 2.0211000697413
- CFO_T
- 139.18629354618
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.11453380850865
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 156
- operating_profit_T
- 63.96
- 営業利益率
- 41.00%
- operating_cost_T
- 92.04
- margin
- 0.41
- maintenance_CAPEX_T
- 22.39505625
- growth_CAPEX_T
- 22.19494375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 71.76
- operating_profit_T
- 36.5976
- margin
- 0.51
- server_DRAM
- sales_T
- 84.24
- operating_profit_T
- 27.3624
- margin
- 0.32481481481481
- commodity_DRAM
内容を開く
- sales_T
- 96
- operating_profit_T
- 7.68
- 営業利益率
- 8.00%
- operating_cost_T
- 88.32
- margin
- 0.08
- maintenance_CAPEX_T
- 15.99646875
- growth_CAPEX_T
- 15.85353125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 68
- operating_profit_T
- 0.68
- 営業利益率
- 1.00%
- operating_cost_T
- 67.32
- margin
- 0.01
- maintenance_CAPEX_T
- 9.59788125
- growth_CAPEX_T
- 9.51211875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 40.42
- operating_profit_T
- -0.8084
- 営業利益率
- -2.00%
- operating_cost_T
- 41.2284
- margin
- -0.02
- maintenance_CAPEX_T
- 9.59788125
- growth_CAPEX_T
- 9.51211875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 28.294
- operating_profit_T
- -1.55617
- margin
- -0.055
- System_LSI
- sales_T
- 12.126
- operating_profit_T
- 0.74777
- margin
- 0.061666666666667
- MX_Network
内容を開く
- sales_T
- 148.52
- operating_profit_T
- 6.6834
- 営業利益率
- 4.50%
- operating_cost_T
- 141.8366
- margin
- 0.045
- maintenance_CAPEX_T
- 1.40768925
- growth_CAPEX_T
- 1.39511075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 54.52
- operating_profit_T
- -0.43616
- 営業利益率
- -0.80%
- operating_cost_T
- 54.95616
- margin
- -0.008
- maintenance_CAPEX_T
- 0.7678305
- growth_CAPEX_T
- 0.7609695
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 33.84
- operating_profit_T
- 3.384
- 営業利益率
- 10.00%
- operating_cost_T
- 30.456
- margin
- 0.1
- maintenance_CAPEX_T
- 3.007336125
- growth_CAPEX_T
- 2.980463875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 21.62
- operating_profit_T
- 2.162
- 営業利益率
- 10.00%
- operating_cost_T
- 19.458
- margin
- 0.1
- maintenance_CAPEX_T
- 1.215731625
- growth_CAPEX_T
- 1.204868375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -46.419
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 7084299.2544307
- NCI_book_oku
- 158430.81453368
- consolidated_equity_oku
- 7242730.0689644
- liquid_assets_oku
- 1517343.9739291
- financial_debt_oku
- 171912
- net_cash_oku
- 1345431.9739291
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3695522.5652175
- nonoperating_financial_investments_oku
- 1122588.7689481
- ordinary_issued
- 5634343638
- ordinary_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- preferred_treasury
- 0
- preferred_outstanding
- 698978467
- old_initial_ordinary_cohort_remnant_shares
- 5497983465.505
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1116029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7376214.1367103
- NCI_book_oku
- 162830.16687402
- consolidated_equity_oku
- 7539044.3035844
- liquid_assets_oku
- 1226404.2078517
- financial_debt_oku
- 171912
- net_cash_oku
- 1054492.2078517
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4216747.5652175
- nonoperating_financial_investments_oku
- 1192799.7696455
- ordinary_issued
- 5569602083
- ordinary_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- preferred_treasury
- 0
- preferred_outstanding
- 667482659
- old_initial_ordinary_cohort_remnant_shares
- 5433728531.0597
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1126029.130435
- ordinary_float_end
- 5495879674
- preferred_float_end
- 667482659
- old_common_cohort_float_end
- 5433728531.0597
- old_cohort_fraction_of_common_end
- 0.988691
- old_holder_cash_received_oku
- 287821.54246
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 169610.785151
- actual_pro_rata_common_seller_receipts
- 118210.757309
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -64741555
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -43741555
- preferred_issued_delta
- -31495808
- old_cohort_share_delta
- -64254934.445281
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5725010
- operating_profit_T
- 818948.4
- profit_before_tax_T
- 859863.427242
- tax_T
- 223564.491083
- group_profit_T
- 636298.936159
- nci_profit_T
- 5726.690425
- parent_profit_T
- 630572.245734
- ordinary_attributed_profit_T
- 562275.566761
- preferred_attributed_profit_T
- 68296.678973
- CAPEX_T
- 1274000
- DA_T
- 752775
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 851948.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1391862.935462
- delta_WC_T
- 10000
- ordinary_dividends_declared_T
- 170895.294972
- preferred_dividends_declared_T
- 21337.068391
- ordinary_dividend_paid_T
- 170895.294972
- preferred_dividend_paid_T
- 21337.068391
- old_ordinary_dividend_received_T
- 169610.785151
- common_cancellation_buyback_T
- 119106.000372
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 46318.999719
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1145.338085
- noncash_fair_value_investment_gain_T
- 20211.000697
- maintenance_CAPEX_T
- 639858.75
- growth_CAPEX_T
- 634141.25
- cost_of_sales_and_operating_expenses_T
- 4906061.6
- sales_oku
- 5725010
- 売上高
- 5725010
- 営業利益（億）
- 818948.4
- profit_before_tax_oku
- 859863.427242
- owner_net_profit_oku
- 630572.245734
- ordinary_net_profit_oku
- 562275.566761
- preferred_net_profit_oku
- 68296.678973
- capital_oku
- 7376214.13671
- 現金（億）
- 1226404.207852
- debt_oku
- 171912
- old_holder_cash_oku
- 287821.54246
- cost_of_sales_and_operating_expenses_T
- 490.60616
- maintenance_CAPEX_T
- 63.985875
- growth_CAPEX_T
- 63.414125
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 35.474058807447
- old_holder_tender_cash_T
- 18.437115876347
- old_cohort_shares_sold
- 101228846.54692
- ordinary_dividends_declared_T
- 17.231811973476
- preferred_dividends_declared_T
- 2.055130268371
- ordinary_dividend_paid_T
- 17.231811973476
- preferred_dividend_paid_T
- 2.055130268371
- old_ordinary_dividend_received_T
- 17.0369429311
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 18.648000137069
- preferred_cancellation_buyback_T
- 7.2520000781219
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 102386705
- preferred_cancelled_shares
- 49719280
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5433728531.0597
- common_outstanding_start
- 5495879674
- pref_outstanding_start
- 667482659
- sales_T
- 661.2825
- operating_profit_T
- 138.2304
- profit_before_tax_T
- 141.57483167108
- tax_T
- 36.809456234481
- group_profit_T
- 104.7653754366
- nci_profit_T
- 0.94288837892939
- parent_profit_T
- 103.82248705767
- ordinary_attributed_profit_T
- 93.18940828454
- preferred_attributed_profit_T
- 10.633078773129
- net_finance_T
- 0.84695180008303
- interest_income_T
- 1.551791000083
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.4974798709966
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 141.5304
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 95.4
- commodity_DRAM
- 26.535
- NAND_SSD
- 5.196
- Foundry_System_LSI
- 0.866
- MX_Network
- 7.878
- VD_DA_other
- 0.132
- Display
- 4.3854
- Harman
- 2.383
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 83.3071
- CAPEX_T
- 135.59
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 2.1474798709966
- CFO_T
- 175.2249955656
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.18857767578588
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 196
- operating_profit_T
- 94.08
- 営業利益率
- 48.00%
- operating_cost_T
- 101.92
- margin
- 0.48
- maintenance_CAPEX_T
- 24.78386225
- growth_CAPEX_T
- 22.67263775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 90.16
- operating_profit_T
- 52.2928
- margin
- 0.58
- server_DRAM
- sales_T
- 105.84
- operating_profit_T
- 41.7872
- margin
- 0.39481481481481
- commodity_DRAM
内容を開く
- sales_T
- 124
- operating_profit_T
- 26.04
- 営業利益率
- 21.00%
- operating_cost_T
- 97.96
- margin
- 0.21
- maintenance_CAPEX_T
- 17.70275875
- growth_CAPEX_T
- 16.19474125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 80
- operating_profit_T
- 4.8
- 営業利益率
- 6.00%
- operating_cost_T
- 75.2
- margin
- 0.06
- maintenance_CAPEX_T
- 10.62165525
- growth_CAPEX_T
- 9.71684475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 47
- operating_profit_T
- 0.47
- 営業利益率
- 1.00%
- operating_cost_T
- 46.53
- margin
- 0.01
- maintenance_CAPEX_T
- 10.62165525
- growth_CAPEX_T
- 9.71684475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 32.9
- operating_profit_T
- -0.8225
- margin
- -0.025
- System_LSI
- sales_T
- 14.1
- operating_profit_T
- 1.2925
- margin
- 0.091666666666667
- MX_Network
内容を開く
- sales_T
- 152.28
- operating_profit_T
- 7.614
- 営業利益率
- 5.00%
- operating_cost_T
- 144.666
- margin
- 0.05
- maintenance_CAPEX_T
- 1.55784277
- growth_CAPEX_T
- 1.42513723
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 56.4
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 56.4
- margin
- 0
- maintenance_CAPEX_T
- 0.84973242
- growth_CAPEX_T
- 0.77734758
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 35.72
- operating_profit_T
- 4.2864
- 営業利益率
- 12.00%
- operating_cost_T
- 31.4336
- margin
- 0.12
- maintenance_CAPEX_T
- 3.328118645
- growth_CAPEX_T
- 3.044611355
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 23.5
- operating_profit_T
- 2.35
- 営業利益率
- 10.00%
- operating_cost_T
- 21.15
- margin
- 0.1
- maintenance_CAPEX_T
- 1.345409665
- growth_CAPEX_T
- 1.230800335
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -53.6175
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 7376214.1367103
- NCI_book_oku
- 162830.16687402
- consolidated_equity_oku
- 7539044.3035844
- liquid_assets_oku
- 1226404.2078517
- financial_debt_oku
- 171912
- net_cash_oku
- 1054492.2078517
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4216747.5652175
- nonoperating_financial_investments_oku
- 1192799.7696455
- ordinary_issued
- 5569602083
- ordinary_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- preferred_treasury
- 0
- preferred_outstanding
- 667482659
- old_initial_ordinary_cohort_remnant_shares
- 5433728531.0597
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1126029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7981569.5827167
- NCI_book_oku
- 170191.27390546
- consolidated_equity_oku
- 8151760.8566221
- liquid_assets_oku
- 1118998.9621794
- financial_debt_oku
- 171912
- net_cash_oku
- 947086.96217945
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4739576.5652175
- nonoperating_financial_investments_oku
- 1264274.5683554
- ordinary_issued
- 5467215378
- ordinary_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- preferred_treasury
- 0
- preferred_outstanding
- 617763379
- old_initial_ordinary_cohort_remnant_shares
- 5332499684.5128
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1266029.130435
- ordinary_float_end
- 5414492969
- preferred_float_end
- 617763379
- old_common_cohort_float_end
- 5332499684.5128
- old_cohort_fraction_of_common_end
- 0.984857
- old_holder_cash_received_oku
- 354740.588074
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170369.429311
- actual_pro_rata_common_seller_receipts
- 184371.158763
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -102386705
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -81386705
- preferred_issued_delta
- -49719280
- old_cohort_share_delta
- -101228846.54692
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6612825
- operating_profit_T
- 1382304
- profit_before_tax_T
- 1415748.316711
- tax_T
- 368094.562345
- group_profit_T
- 1047653.754366
- nci_profit_T
- 9428.883789
- parent_profit_T
- 1038224.870577
- ordinary_attributed_profit_T
- 931894.082845
- preferred_attributed_profit_T
- 106330.787731
- CAPEX_T
- 1355900
- DA_T
- 833071
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1415304
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1752249.955656
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 172318.119735
- preferred_dividends_declared_T
- 20551.302684
- ordinary_dividend_paid_T
- 172318.119735
- preferred_dividend_paid_T
- 20551.302684
- old_ordinary_dividend_received_T
- 170369.429311
- common_cancellation_buyback_T
- 186480.001371
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 72520.000781
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1885.776758
- noncash_fair_value_investment_gain_T
- 21474.79871
- maintenance_CAPEX_T
- 708110.35
- growth_CAPEX_T
- 647789.65
- cost_of_sales_and_operating_expenses_T
- 5230521
- sales_oku
- 6612825
- 売上高
- 6612825
- 営業利益（億）
- 1382304
- profit_before_tax_oku
- 1415748.316711
- owner_net_profit_oku
- 1038224.870577
- ordinary_net_profit_oku
- 931894.082845
- preferred_net_profit_oku
- 106330.787731
- capital_oku
- 7981569.582717
- 現金（億）
- 1118998.962179
- debt_oku
- 171912
- old_holder_cash_oku
- 354740.588074
- cost_of_sales_and_operating_expenses_T
- 523.0521
- maintenance_CAPEX_T
- 70.811035
- growth_CAPEX_T
- 64.778965
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 35.734396959535
- old_holder_tender_cash_T
- 18.684701329867
- old_cohort_shares_sold
- 103623744.35662
- ordinary_dividends_declared_T
- 17.311854209488
- preferred_dividends_declared_T
- 1.934317120027
- ordinary_dividend_paid_T
- 17.311854209488
- preferred_dividend_paid_T
- 1.934317120027
- old_ordinary_dividend_received_T
- 17.049695629668
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 18.971999993221
- preferred_cancellation_buyback_T
- 7.3780000724618
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 105217078
- preferred_cancelled_shares
- 51001052
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5332499684.5128
- common_outstanding_start
- 5414492969
- pref_outstanding_start
- 617763379
- sales_T
- 735.042
- operating_profit_T
- 183.57604
- profit_before_tax_T
- 186.82613123865
- tax_T
- 48.574794122049
- group_profit_T
- 138.2513371166
- nci_profit_T
- 1.2442620340494
- parent_profit_T
- 137.00707508255
- ordinary_attributed_profit_T
- 123.83880517524
- preferred_attributed_profit_T
- 13.168269907311
- net_finance_T
- 0.62395672997539
- interest_income_T
- 1.3287959299754
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.6261345086746
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 186.87604
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 117.6
- commodity_DRAM
- 39.695
- NAND_SSD
- 12.356
- Foundry_System_LSI
- 1.524
- MX_Network
- 8.9496
- VD_DA_other
- 0.30684
- Display
- 4.8648
- Harman
- 2.8248
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 91.3367
- CAPEX_T
- 140.14
- delta_WC_T
- 20
- noncash_fair_value_investment_gain_T
- 2.2761345086746
- CFO_T
- 210.61190260793
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.24885240680988
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 228
- operating_profit_T
- 116.28
- 営業利益率
- 51.00%
- operating_cost_T
- 111.72
- margin
- 0.51
- maintenance_CAPEX_T
- 27.17266825
- growth_CAPEX_T
- 21.87633175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 104.88
- operating_profit_T
- 63.9768
- margin
- 0.61
- server_DRAM
- sales_T
- 123.12
- operating_profit_T
- 52.3032
- margin
- 0.42481481481481
- commodity_DRAM
内容を開く
- sales_T
- 140
- operating_profit_T
- 39.2
- 営業利益率
- 28.00%
- operating_cost_T
- 100.8
- margin
- 0.28
- maintenance_CAPEX_T
- 19.40904875
- growth_CAPEX_T
- 15.62595125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 92
- operating_profit_T
- 11.96
- 営業利益率
- 13.00%
- operating_cost_T
- 80.04
- margin
- 0.13
- maintenance_CAPEX_T
- 11.64542925
- growth_CAPEX_T
- 9.37557075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 56.4
- operating_profit_T
- 1.128
- 営業利益率
- 2.00%
- operating_cost_T
- 55.272
- margin
- 0.02
- maintenance_CAPEX_T
- 11.64542925
- growth_CAPEX_T
- 9.37557075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 39.48
- operating_profit_T
- -0.5922
- margin
- -0.015
- System_LSI
- sales_T
- 16.92
- operating_profit_T
- 1.7202
- margin
- 0.10166666666667
- MX_Network
内容を開く
- sales_T
- 157.92
- operating_profit_T
- 8.6856
- 営業利益率
- 5.50%
- operating_cost_T
- 149.2344
- margin
- 0.055
- maintenance_CAPEX_T
- 1.70799629
- growth_CAPEX_T
- 1.37508371
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58.28
- operating_profit_T
- 0.17484
- 営業利益率
- 0.30%
- operating_cost_T
- 58.10516
- margin
- 0.003
- maintenance_CAPEX_T
- 0.93163434
- growth_CAPEX_T
- 0.75004566
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.66
- operating_profit_T
- 4.7658
- 営業利益率
- 13.00%
- operating_cost_T
- 31.8942
- margin
- 0.13
- maintenance_CAPEX_T
- 3.648901165
- growth_CAPEX_T
- 2.937678835
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 25.38
- operating_profit_T
- 2.7918
- 営業利益率
- 11.00%
- operating_cost_T
- 22.5882
- margin
- 0.11
- maintenance_CAPEX_T
- 1.475087705
- growth_CAPEX_T
- 1.187572295
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -59.598
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 7981569.5827167
- NCI_book_oku
- 170191.27390546
- consolidated_equity_oku
- 8151760.8566221
- liquid_assets_oku
- 1118998.9621794
- financial_debt_oku
- 171912
- net_cash_oku
- 947086.96217945
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4739576.5652175
- nonoperating_financial_investments_oku
- 1264274.5683554
- ordinary_issued
- 5467215378
- ordinary_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- preferred_treasury
- 0
- preferred_outstanding
- 617763379
- old_initial_ordinary_cohort_remnant_shares
- 5332499684.5128
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1266029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8914678.6195902
- NCI_book_oku
- 179963.37017785
- consolidated_equity_oku
- 9094641.989768
- liquid_assets_oku
- 1315267.7502386
- financial_debt_oku
- 171912
- net_cash_oku
- 1143355.7502386
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5227609.5652175
- nonoperating_financial_investments_oku
- 1337035.9134422
- ordinary_issued
- 5361998300
- ordinary_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- preferred_treasury
- 0
- preferred_outstanding
- 566762327
- old_initial_ordinary_cohort_remnant_shares
- 5228875940.1561
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1466029.130435
- ordinary_float_end
- 5330275891
- preferred_float_end
- 566762327
- old_common_cohort_float_end
- 5228875940.1561
- old_cohort_fraction_of_common_end
- 0.980977
- old_holder_cash_received_oku
- 357343.969595
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170496.956297
- actual_pro_rata_common_seller_receipts
- 186847.013299
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -105217078
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -84217078
- preferred_issued_delta
- -51001052
- old_cohort_share_delta
- -103623744.35662
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7350420
- operating_profit_T
- 1835760.4
- profit_before_tax_T
- 1868261.312386
- tax_T
- 485747.94122
- group_profit_T
- 1382513.371166
- nci_profit_T
- 12442.62034
- parent_profit_T
- 1370070.750826
- ordinary_attributed_profit_T
- 1238388.051752
- preferred_attributed_profit_T
- 131682.699073
- CAPEX_T
- 1401400
- DA_T
- 913367
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1868760.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2106119.026079
- delta_WC_T
- 200000
- ordinary_dividends_declared_T
- 173118.542095
- preferred_dividends_declared_T
- 19343.1712
- ordinary_dividend_paid_T
- 173118.542095
- preferred_dividend_paid_T
- 19343.1712
- old_ordinary_dividend_received_T
- 170496.956297
- common_cancellation_buyback_T
- 189719.999932
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 73780.000725
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2488.524068
- noncash_fair_value_investment_gain_T
- 22761.345087
- maintenance_CAPEX_T
- 776361.95
- growth_CAPEX_T
- 625038.05
- cost_of_sales_and_operating_expenses_T
- 5514659.6
- sales_oku
- 7350420
- 売上高
- 7350420
- 営業利益（億）
- 1835760.4
- profit_before_tax_oku
- 1868261.312386
- owner_net_profit_oku
- 1370070.750826
- ordinary_net_profit_oku
- 1238388.051752
- preferred_net_profit_oku
- 131682.699073
- capital_oku
- 8914678.61959
- 現金（億）
- 1315267.750239
- debt_oku
- 171912
- old_holder_cash_oku
- 357343.969595
- cost_of_sales_and_operating_expenses_T
- 551.46596
- maintenance_CAPEX_T
- 77.636195
- growth_CAPEX_T
- 62.503805
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 37.760162201718
- old_holder_tender_cash_T
- 20.718773445654
- old_cohort_shares_sold
- 116122835.6904
- ordinary_dividends_declared_T
- 17.371860544256
- preferred_dividends_declared_T
- 1.802827736799
- ordinary_dividend_paid_T
- 17.371860544256
- preferred_dividend_paid_T
- 1.802827736799
- old_ordinary_dividend_received_T
- 17.041388756064
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 19.29600000539
- preferred_cancellation_buyback_T
- 7.5040000162619
- employee_treasury_purchases_T
- 1.8245581896024
- employee_treasury_purchased_shares
- 10277591
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 108097134
- preferred_cancelled_shares
- 52301789
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5228875940.1561
- common_outstanding_start
- 5330275891
- pref_outstanding_start
- 566762327
- sales_T
- 712.6015
- operating_profit_T
- 146.18964
- profit_before_tax_T
- 149.91917773398
- tax_T
- 38.978986210835
- group_profit_T
- 110.94019152315
- nci_profit_T
- 0.99846172370832
- parent_profit_T
- 109.94172979944
- ordinary_attributed_profit_T
- 100.10005962707
- preferred_attributed_profit_T
- 9.8416701723675
- net_finance_T
- 0.97243280415154
- interest_income_T
- 1.6772720041515
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.7571049298307
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 149.48964
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 96.264
- commodity_DRAM
- 24.495
- NAND_SSD
- 8.46
- Foundry_System_LSI
- 3.028
- MX_Network
- 10.0776
- VD_DA_other
- 0.37264
- Display
- 5.1092
- Harman
- 2.9282
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 100.37
- CAPEX_T
- 143.78
- delta_WC_T
- 7
- noncash_fair_value_investment_gain_T
- 2.4071049298307
- CFO_T
- 205.20308659332
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.19969234474166
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 206.4
- operating_profit_T
- 94.944
- 営業利益率
- 46.00%
- operating_cost_T
- 111.456
- margin
- 0.46
- maintenance_CAPEX_T
- 29.860075
- growth_CAPEX_T
- 20.462925
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 94.944
- operating_profit_T
- 53.16864
- margin
- 0.56
- server_DRAM
- sales_T
- 111.456
- operating_profit_T
- 41.77536
- margin
- 0.37481481481481
- commodity_DRAM
内容を開く
- sales_T
- 120
- operating_profit_T
- 24
- 営業利益率
- 20.00%
- operating_cost_T
- 96
- margin
- 0.2
- maintenance_CAPEX_T
- 21.328625
- growth_CAPEX_T
- 14.616375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 89.6
- operating_profit_T
- 8.064
- 営業利益率
- 9.00%
- operating_cost_T
- 81.536
- margin
- 0.09
- maintenance_CAPEX_T
- 12.797175
- growth_CAPEX_T
- 8.769825
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 65.8
- operating_profit_T
- 2.632
- 営業利益率
- 4.00%
- operating_cost_T
- 63.168
- margin
- 0.04
- maintenance_CAPEX_T
- 12.797175
- growth_CAPEX_T
- 8.769825
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 46.06
- operating_profit_T
- 0.2303
- margin
- 0.005
- System_LSI
- sales_T
- 19.74
- operating_profit_T
- 2.4017
- margin
- 0.12166666666667
- MX_Network
内容を開く
- sales_T
- 163.56
- operating_profit_T
- 9.8136
- 営業利益率
- 6.00%
- operating_cost_T
- 153.7464
- margin
- 0.06
- maintenance_CAPEX_T
- 1.876919
- growth_CAPEX_T
- 1.286241
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 60.16
- operating_profit_T
- 0.24064
- 営業利益率
- 0.40%
- operating_cost_T
- 59.91936
- margin
- 0.004
- maintenance_CAPEX_T
- 1.023774
- growth_CAPEX_T
- 0.701586
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38.54
- operating_profit_T
- 5.0102
- 営業利益率
- 13.00%
- operating_cost_T
- 33.5298
- margin
- 0.13
- maintenance_CAPEX_T
- 4.0097815
- growth_CAPEX_T
- 2.7478785
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 26.32
- operating_profit_T
- 2.8952
- 営業利益率
- 11.00%
- operating_cost_T
- 23.4248
- margin
- 0.11
- maintenance_CAPEX_T
- 1.6209755
- growth_CAPEX_T
- 1.1108445
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -57.7785
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 8914678.6195902
- NCI_book_oku
- 179963.37017785
- consolidated_equity_oku
- 9094641.989768
- liquid_assets_oku
- 1315267.7502386
- financial_debt_oku
- 171912
- net_cash_oku
- 1143355.7502386
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5227609.5652175
- nonoperating_financial_investments_oku
- 1337035.9134422
- ordinary_issued
- 5361998300
- ordinary_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- preferred_treasury
- 0
- preferred_outstanding
- 566762327
- old_initial_ordinary_cohort_remnant_shares
- 5228875940.1561
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1466029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9555103.4526615
- NCI_book_oku
- 187769.06396752
- consolidated_equity_oku
- 9742872.516629
- liquid_assets_oku
- 1399509.2278013
- financial_debt_oku
- 171912
- net_cash_oku
- 1227597.2278013
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5661709.5652175
- nonoperating_financial_investments_oku
- 1411106.9627405
- ordinary_issued
- 5253901166
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- preferred_treasury
- 0
- preferred_outstanding
- 514460538
- old_initial_ordinary_cohort_remnant_shares
- 5112753104.4657
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1536029.130435
- ordinary_float_end
- 5232901166
- preferred_float_end
- 514460538
- old_common_cohort_float_end
- 5112753104.4657
- old_cohort_fraction_of_common_end
- 0.97704
- old_holder_cash_received_oku
- 377601.622017
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170413.887561
- actual_pro_rata_common_seller_receipts
- 207187.734457
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -108097134
- ordinary_treasury_delta
- -10722409
- ordinary_float_delta
- -97374725
- preferred_issued_delta
- -52301789
- old_cohort_share_delta
- -116122835.6904
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7126015
- operating_profit_T
- 1461896.4
- profit_before_tax_T
- 1499191.77734
- tax_T
- 389789.862108
- group_profit_T
- 1109401.915231
- nci_profit_T
- 9984.617237
- parent_profit_T
- 1099417.297994
- ordinary_attributed_profit_T
- 1001000.596271
- preferred_attributed_profit_T
- 98416.701724
- CAPEX_T
- 1437800
- DA_T
- 1003700
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1494896.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2052030.865933
- delta_WC_T
- 70000
- ordinary_dividends_declared_T
- 173718.605443
- preferred_dividends_declared_T
- 18028.277368
- ordinary_dividend_paid_T
- 173718.605443
- preferred_dividend_paid_T
- 18028.277368
- old_ordinary_dividend_received_T
- 170413.887561
- common_cancellation_buyback_T
- 192960.000054
- employee_treasury_purchases_T
- 18245.581896
- preferred_cancellation_buyback_T
- 75040.000163
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1996.923447
- noncash_fair_value_investment_gain_T
- 24071.049298
- maintenance_CAPEX_T
- 853145
- growth_CAPEX_T
- 584655
- cost_of_sales_and_operating_expenses_T
- 5664118.6
- sales_oku
- 7126015
- 売上高
- 7126015
- 営業利益（億）
- 1461896.4
- profit_before_tax_oku
- 1499191.77734
- owner_net_profit_oku
- 1099417.297994
- ordinary_net_profit_oku
- 1001000.596271
- preferred_net_profit_oku
- 98416.701724
- capital_oku
- 9555103.452661
- 現金（億）
- 1399509.227801
- debt_oku
- 171912
- old_holder_cash_oku
- 377601.622017
- cost_of_sales_and_operating_expenses_T
- 566.41186
- maintenance_CAPEX_T
- 85.3145
- growth_CAPEX_T
- 58.4655
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 33.129512452726
- old_holder_tender_cash_T
- 16.066276167101
- old_cohort_shares_sold
- 91025019.183248
- ordinary_dividends_declared_T
- 17.464216876968
- preferred_dividends_declared_T
- 1.685905937292
- ordinary_dividend_paid_T
- 17.464216876968
- preferred_dividend_paid_T
- 1.685905937292
- old_ordinary_dividend_received_T
- 17.063236285625
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 12.753000021588
- preferred_cancellation_buyback_T
- 4.9595000998653
- employee_treasury_purchases_T
- 3.6908284931632
- employee_treasury_purchased_shares
- 21000000
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 72164078
- preferred_cancelled_shares
- 34852591
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5112753104.4657
- common_outstanding_start
- 5232901166
- pref_outstanding_start
- 514460538
- sales_T
- 678.4135
- operating_profit_T
- 107.8988
- profit_before_tax_T
- 112.07506447911
- tax_T
- 29.139516764569
- group_profit_T
- 82.935547714544
- nci_profit_T
- 0.74641992943089
- parent_profit_T
- 82.189127785113
- ordinary_attributed_profit_T
- 75.199969541704
- preferred_attributed_profit_T
- 6.989158243409
- net_finance_T
- 1.2858316605455
- interest_income_T
- 1.9906708605455
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.8904328185677
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 111.1988
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 75.12
- commodity_DRAM
- 12.375
- NAND_SSD
- 1.916
- Foundry_System_LSI
- 3.921
- MX_Network
- 10.416
- VD_DA_other
- 0.132
- Display
- 5.4288
- Harman
- 3.135
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 108.3996
- CAPEX_T
- 150.15
- delta_WC_T
- -4
- noncash_fair_value_investment_gain_T
- 2.5404328185677
- CFO_T
- 196.09471489598
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.14928398588618
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 180
- operating_profit_T
- 73.8
- 営業利益率
- 41.00%
- operating_cost_T
- 106.2
- margin
- 0.41
- maintenance_CAPEX_T
- 32.248881
- growth_CAPEX_T
- 20.303619
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 82.8
- operating_profit_T
- 42.228
- margin
- 0.51
- server_DRAM
- sales_T
- 97.2
- operating_profit_T
- 31.572
- margin
- 0.32481481481481
- commodity_DRAM
内容を開く
- sales_T
- 108
- operating_profit_T
- 11.88
- 営業利益率
- 11.00%
- operating_cost_T
- 96.12
- margin
- 0.11
- maintenance_CAPEX_T
- 23.034915
- growth_CAPEX_T
- 14.502585
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 76
- operating_profit_T
- 1.52
- 営業利益率
- 2.00%
- operating_cost_T
- 74.48
- margin
- 0.02
- maintenance_CAPEX_T
- 13.820949
- growth_CAPEX_T
- 8.701551
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 70.5
- operating_profit_T
- 3.525
- 営業利益率
- 5.00%
- operating_cost_T
- 66.975
- margin
- 0.05
- maintenance_CAPEX_T
- 13.820949
- growth_CAPEX_T
- 8.701551
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 49.35
- operating_profit_T
- 0.74025
- margin
- 0.015
- System_LSI
- sales_T
- 21.15
- operating_profit_T
- 2.78475
- margin
- 0.13166666666667
- MX_Network
内容を開く
- sales_T
- 169.2
- operating_profit_T
- 10.152
- 営業利益率
- 6.00%
- operating_cost_T
- 159.048
- margin
- 0.06
- maintenance_CAPEX_T
- 2.02707252
- growth_CAPEX_T
- 1.27622748
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.04
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 62.04
- margin
- 0
- maintenance_CAPEX_T
- 1.10567592
- growth_CAPEX_T
- 0.69612408
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39.48
- operating_profit_T
- 5.3298
- 営業利益率
- 13.50%
- operating_cost_T
- 34.1502
- margin
- 0.135
- maintenance_CAPEX_T
- 4.33056402
- growth_CAPEX_T
- 2.72648598
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.2
- operating_profit_T
- 3.102
- 営業利益率
- 11.00%
- operating_cost_T
- 25.098
- margin
- 0.11
- maintenance_CAPEX_T
- 1.75065354
- growth_CAPEX_T
- 1.10219646
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -55.0065
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 9555103.4526615
- NCI_book_oku
- 187769.06396752
- consolidated_equity_oku
- 9742872.516629
- liquid_assets_oku
- 1399509.2278013
- financial_debt_oku
- 171912
- net_cash_oku
- 1227597.2278013
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5661709.5652175
- nonoperating_financial_investments_oku
- 1411106.9627405
- ordinary_issued
- 5253901166
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- preferred_treasury
- 0
- preferred_outstanding
- 514460538
- old_initial_ordinary_cohort_remnant_shares
- 5112753104.4657
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1536029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9990460.2162238
- NCI_book_oku
- 193558.42340297
- consolidated_equity_oku
- 10184018.639627
- liquid_assets_oku
- 1401929.0226134
- financial_debt_oku
- 171912
- net_cash_oku
- 1230017.0226134
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6079213.5652175
- nonoperating_financial_investments_oku
- 1486511.2909262
- ordinary_issued
- 5181737088
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- preferred_treasury
- 0
- preferred_outstanding
- 479607947
- old_initial_ordinary_cohort_remnant_shares
- 5021728085.2825
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1496029.130435
- ordinary_float_end
- 5160737088
- preferred_float_end
- 479607947
- old_common_cohort_float_end
- 5021728085.2825
- old_cohort_fraction_of_common_end
- 0.973064
- old_holder_cash_received_oku
- 331295.124527
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170632.362856
- actual_pro_rata_common_seller_receipts
- 160662.761671
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -72164078
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -72164078
- preferred_issued_delta
- -34852591
- old_cohort_share_delta
- -91025019.183248
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6784135
- operating_profit_T
- 1078988
- profit_before_tax_T
- 1120750.644791
- tax_T
- 291395.167646
- group_profit_T
- 829355.477145
- nci_profit_T
- 7464.199294
- parent_profit_T
- 821891.277851
- ordinary_attributed_profit_T
- 751999.695417
- preferred_attributed_profit_T
- 69891.582434
- CAPEX_T
- 1501500
- DA_T
- 1083996
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1111988
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1960947.14896
- delta_WC_T
- -40000
- ordinary_dividends_declared_T
- 174642.16877
- preferred_dividends_declared_T
- 16859.059373
- ordinary_dividend_paid_T
- 174642.16877
- preferred_dividend_paid_T
- 16859.059373
- old_ordinary_dividend_received_T
- 170632.362856
- common_cancellation_buyback_T
- 127530.000216
- employee_treasury_purchases_T
- 36908.284932
- preferred_cancellation_buyback_T
- 49595.000999
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1492.839859
- noncash_fair_value_investment_gain_T
- 25404.328186
- maintenance_CAPEX_T
- 921396.6
- growth_CAPEX_T
- 580103.4
- cost_of_sales_and_operating_expenses_T
- 5705147
- sales_oku
- 6784135
- 売上高
- 6784135
- 営業利益（億）
- 1078988
- profit_before_tax_oku
- 1120750.644791
- owner_net_profit_oku
- 821891.277851
- ordinary_net_profit_oku
- 751999.695417
- preferred_net_profit_oku
- 69891.582434
- capital_oku
- 9990460.216224
- 現金（億）
- 1401929.022613
- debt_oku
- 171912
- old_holder_cash_oku
- 331295.124527
- cost_of_sales_and_operating_expenses_T
- 570.5147
- maintenance_CAPEX_T
- 92.13966
- growth_CAPEX_T
- 58.01034
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 39.981700722616
- old_holder_tender_cash_T
- 22.96231401799
- old_cohort_shares_sold
- 131358021.95462
- ordinary_dividends_declared_T
- 17.490508982156
- preferred_dividends_declared_T
- 1.574050819588
- ordinary_dividend_paid_T
- 17.490508982156
- preferred_dividend_paid_T
- 1.574050819588
- old_ordinary_dividend_received_T
- 17.019386704626
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 19.944000137479
- preferred_cancellation_buyback_T
- 7.755999965655
- employee_treasury_purchases_T
- 3.6539453439274
- employee_treasury_purchased_shares
- 21000000
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 113994210
- preferred_cancelled_shares
- 54955152
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5021728085.2825
- common_outstanding_start
- 5160737088
- pref_outstanding_start
- 479607947
- sales_T
- 741.295
- operating_profit_T
- 150.47962
- profit_before_tax_T
- 154.59915078307
- tax_T
- 40.195779203599
- group_profit_T
- 114.40337157947
- nci_profit_T
- 1.0296303442153
- parent_profit_T
- 113.37374123526
- ordinary_attributed_profit_T
- 104.57401216865
- preferred_attributed_profit_T
- 8.7997290666104
- net_finance_T
- 1.0933701737712
- interest_income_T
- 1.7982093737712
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 3.0261606093019
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 153.77962
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 102.84
- commodity_DRAM
- 23.295
- NAND_SSD
- 5.196
- Foundry_System_LSI
- 4.25
- MX_Network
- 9.8285
- VD_DA_other
- 0.38392
- Display
- 5.8894
- Harman
- 3.3418
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 115.4255
- CAPEX_T
- 154.7
- delta_WC_T
- 13
- noncash_fair_value_investment_gain_T
- 2.6761606093019
- CFO_T
- 217.45271097017
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.20592606884305
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 216
- operating_profit_T
- 101.52
- 営業利益率
- 47.00%
- operating_cost_T
- 114.48
- margin
- 0.47
- maintenance_CAPEX_T
- 34.33908625
- growth_CAPEX_T
- 19.80591375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 99.36
- operating_profit_T
- 56.6352
- margin
- 0.57
- server_DRAM
- sales_T
- 116.64
- operating_profit_T
- 44.8848
- margin
- 0.38481481481481
- commodity_DRAM
内容を開く
- sales_T
- 120
- operating_profit_T
- 22.8
- 営業利益率
- 19.00%
- operating_cost_T
- 97.2
- margin
- 0.19
- maintenance_CAPEX_T
- 24.52791875
- growth_CAPEX_T
- 14.14708125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 80
- operating_profit_T
- 4.8
- 営業利益率
- 6.00%
- operating_cost_T
- 75.2
- margin
- 0.06
- maintenance_CAPEX_T
- 14.71675125
- growth_CAPEX_T
- 8.48824875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 77.08
- operating_profit_T
- 3.854
- 営業利益率
- 5.00%
- operating_cost_T
- 73.226
- margin
- 0.05
- maintenance_CAPEX_T
- 14.71675125
- growth_CAPEX_T
- 8.48824875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 53.956
- operating_profit_T
- 0.80934
- margin
- 0.015
- System_LSI
- sales_T
- 23.124
- operating_profit_T
- 3.04466
- margin
- 0.13166666666667
- MX_Network
内容を開く
- sales_T
- 173.9
- operating_profit_T
- 9.5645
- 営業利益率
- 5.50%
- operating_cost_T
- 164.3355
- margin
- 0.055
- maintenance_CAPEX_T
- 2.15845685
- growth_CAPEX_T
- 1.24494315
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.98
- operating_profit_T
- 0.25192
- 営業利益率
- 0.40%
- operating_cost_T
- 62.72808
- margin
- 0.004
- maintenance_CAPEX_T
- 1.1773401
- growth_CAPEX_T
- 0.6790599
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41.36
- operating_profit_T
- 5.7904
- 営業利益率
- 14.00%
- operating_cost_T
- 35.5696
- margin
- 0.14
- maintenance_CAPEX_T
- 4.611248725
- growth_CAPEX_T
- 2.659651275
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30.08
- operating_profit_T
- 3.3088
- 営業利益率
- 11.00%
- operating_cost_T
- 26.7712
- margin
- 0.11
- maintenance_CAPEX_T
- 1.864121825
- growth_CAPEX_T
- 1.075178175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -60.105
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 9990460.2162238
- NCI_book_oku
- 193558.42340297
- consolidated_equity_oku
- 10184018.639627
- liquid_assets_oku
- 1401929.0226134
- financial_debt_oku
- 171912
- net_cash_oku
- 1230017.0226134
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6079213.5652175
- nonoperating_financial_investments_oku
- 1486511.2909262
- ordinary_issued
- 5181737088
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- preferred_treasury
- 0
- preferred_outstanding
- 479607947
- old_initial_ordinary_cohort_remnant_shares
- 5021728085.2825
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1496029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 10639012.576088
- NCI_book_oku
- 201613.46615669
- consolidated_equity_oku
- 10840626.042245
- liquid_assets_oku
- 1473211.8191387
- financial_debt_oku
- 171912
- net_cash_oku
- 1301299.8191387
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6471958.5652175
- nonoperating_financial_investments_oku
- 1563272.8970192
- ordinary_issued
- 5067742878
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- preferred_treasury
- 0
- preferred_outstanding
- 424652795
- old_initial_ordinary_cohort_remnant_shares
- 4890370063.3279
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1626029.130435
- ordinary_float_end
- 5046742878
- preferred_float_end
- 424652795
- old_common_cohort_float_end
- 4890370063.3279
- old_cohort_fraction_of_common_end
- 0.969015
- old_holder_cash_received_oku
- 399817.007226
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170193.867046
- actual_pro_rata_common_seller_receipts
- 229623.14018
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -113994210
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -113994210
- preferred_issued_delta
- -54955152
- old_cohort_share_delta
- -131358021.95462
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7412950
- operating_profit_T
- 1504796.2
- profit_before_tax_T
- 1545991.507831
- tax_T
- 401957.792036
- group_profit_T
- 1144033.715795
- nci_profit_T
- 10296.303442
- parent_profit_T
- 1133737.412353
- ordinary_attributed_profit_T
- 1045740.121686
- preferred_attributed_profit_T
- 87997.290666
- CAPEX_T
- 1547000
- DA_T
- 1154255
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1537796.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2174527.109702
- delta_WC_T
- 130000
- ordinary_dividends_declared_T
- 174905.089822
- preferred_dividends_declared_T
- 15740.508196
- ordinary_dividend_paid_T
- 174905.089822
- preferred_dividend_paid_T
- 15740.508196
- old_ordinary_dividend_received_T
- 170193.867046
- common_cancellation_buyback_T
- 199440.001375
- employee_treasury_purchases_T
- 36539.453439
- preferred_cancellation_buyback_T
- 77559.999657
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2059.260688
- noncash_fair_value_investment_gain_T
- 26761.606093
- maintenance_CAPEX_T
- 981116.75
- growth_CAPEX_T
- 565883.25
- cost_of_sales_and_operating_expenses_T
- 5908153.8
- sales_oku
- 7412950
- 売上高
- 7412950
- 営業利益（億）
- 1504796.2
- profit_before_tax_oku
- 1545991.507831
- owner_net_profit_oku
- 1133737.412353
- ordinary_net_profit_oku
- 1045740.121686
- preferred_net_profit_oku
- 87997.290666
- capital_oku
- 10639012.576088
- 現金（億）
- 1473211.819139
- debt_oku
- 171912
- old_holder_cash_oku
- 399817.007226
- cost_of_sales_and_operating_expenses_T
- 590.81538
- maintenance_CAPEX_T
- 98.111675
- growth_CAPEX_T
- 56.588325
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 40.037676327352
- old_holder_tender_cash_T
- 23.145343070039
- old_cohort_shares_sold
- 133739063.07412
- ordinary_dividends_declared_T
- 17.432476776846
- preferred_dividends_declared_T
- 1.411093603588
- ordinary_dividend_paid_T
- 17.432476776846
- preferred_dividend_paid_T
- 1.411093603588
- old_ordinary_dividend_received_T
- 16.892333257313
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 20.267999935761
- preferred_cancellation_buyback_T
- 7.8819999465313
- employee_treasury_purchases_T
- 3.6174307749981
- employee_treasury_purchased_shares
- 21000000
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 117015458
- preferred_cancelled_shares
- 56309347
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4890370063.3279
- common_outstanding_start
- 5046742878
- pref_outstanding_start
- 424652795
- sales_T
- 820.068
- operating_profit_T
- 202.2278
- profit_before_tax_T
- 206.62421735131
- tax_T
- 53.722296511341
- group_profit_T
- 152.90192083997
- nci_profit_T
- 1.3761172875597
- parent_profit_T
- 151.52580355241
- ordinary_attributed_profit_T
- 140.99074469009
- preferred_attributed_profit_T
- 10.535058862326
- net_finance_T
- 1.2320858510433
- interest_income_T
- 1.9369250510433
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 3.1643315002693
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 205.5278
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 135.32
- commodity_DRAM
- 35.439
- NAND_SSD
- 11.524
- Foundry_System_LSI
- 5.472
- MX_Network
- 9.1
- VD_DA_other
- 0.4516
- Display
- 6.021
- Harman
- 3.4452
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 123.4551
- CAPEX_T
- 161.98
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 2.8143315002693
- CFO_T
- 259.8426893397
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.27522345751195
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 268
- operating_profit_T
- 134
- 営業利益率
- 50.00%
- operating_cost_T
- 134
- margin
- 0.5
- maintenance_CAPEX_T
- 36.72789225
- growth_CAPEX_T
- 19.96510775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 123.28
- operating_profit_T
- 73.968
- margin
- 0.6
- server_DRAM
- sales_T
- 144.72
- operating_profit_T
- 60.032
- margin
- 0.41481481481481
- commodity_DRAM
内容を開く
- sales_T
- 134.4
- operating_profit_T
- 34.944
- 営業利益率
- 26.00%
- operating_cost_T
- 99.456
- margin
- 0.26
- maintenance_CAPEX_T
- 26.23420875
- growth_CAPEX_T
- 14.26079125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 85.6
- operating_profit_T
- 11.128
- 営業利益率
- 13.00%
- operating_cost_T
- 74.472
- margin
- 0.13
- maintenance_CAPEX_T
- 15.74052525
- growth_CAPEX_T
- 8.55647475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 84.6
- operating_profit_T
- 5.076
- 営業利益率
- 6.00%
- operating_cost_T
- 79.524
- margin
- 0.06
- maintenance_CAPEX_T
- 15.74052525
- growth_CAPEX_T
- 8.55647475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 59.22
- operating_profit_T
- 1.4805
- margin
- 0.025
- System_LSI
- sales_T
- 25.38
- operating_profit_T
- 3.5955
- margin
- 0.14166666666667
- MX_Network
内容を開く
- sales_T
- 176.72
- operating_profit_T
- 8.836
- 営業利益率
- 5.00%
- operating_cost_T
- 167.884
- margin
- 0.05
- maintenance_CAPEX_T
- 2.30861037
- growth_CAPEX_T
- 1.25494963
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 63.92
- operating_profit_T
- 0.3196
- 営業利益率
- 0.50%
- operating_cost_T
- 63.6004
- margin
- 0.005
- maintenance_CAPEX_T
- 1.25924202
- growth_CAPEX_T
- 0.68451798
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42.3
- operating_profit_T
- 5.922
- 営業利益率
- 14.00%
- operating_cost_T
- 36.378
- margin
- 0.14
- maintenance_CAPEX_T
- 4.932031245
- growth_CAPEX_T
- 2.681028755
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 31.02
- operating_profit_T
- 3.4122
- 営業利益率
- 11.00%
- operating_cost_T
- 27.6078
- margin
- 0.11
- maintenance_CAPEX_T
- 1.993799865
- growth_CAPEX_T
- 1.083820135
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -66.492
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 10639012.576088
- NCI_book_oku
- 201613.46615669
- consolidated_equity_oku
- 10840626.042245
- liquid_assets_oku
- 1473211.8191387
- financial_debt_oku
- 171912
- net_cash_oku
- 1301299.8191387
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6471958.5652175
- nonoperating_financial_investments_oku
- 1563272.8970192
- ordinary_issued
- 5067742878
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- preferred_treasury
- 0
- preferred_outstanding
- 424652795
- old_initial_ordinary_cohort_remnant_shares
- 4890370063.3279
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1626029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 11667160.601235
- NCI_book_oku
- 212440.40445717
- consolidated_equity_oku
- 11879601.005692
- liquid_assets_oku
- 1892976.4675833
- financial_debt_oku
- 171912
- net_cash_oku
- 1721064.4675833
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6857207.5652175
- nonoperating_financial_investments_oku
- 1641416.2120219
- ordinary_issued
- 4950727420
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- preferred_treasury
- 0
- preferred_outstanding
- 368343448
- old_initial_ordinary_cohort_remnant_shares
- 4756631000.2538
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1796029.130435
- ordinary_float_end
- 4929727420
- preferred_float_end
- 368343448
- old_common_cohort_float_end
- 4756631000.2538
- old_cohort_fraction_of_common_end
- 0.964887
- old_holder_cash_received_oku
- 400376.763274
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 168923.332573
- actual_pro_rata_common_seller_receipts
- 231453.4307
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -117015458
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -117015458
- preferred_issued_delta
- -56309347
- old_cohort_share_delta
- -133739063.07412
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8200680
- operating_profit_T
- 2022278
- profit_before_tax_T
- 2066242.173513
- tax_T
- 537222.965113
- group_profit_T
- 1529019.2084
- nci_profit_T
- 13761.172876
- parent_profit_T
- 1515258.035524
- ordinary_attributed_profit_T
- 1409907.446901
- preferred_attributed_profit_T
- 105350.588623
- CAPEX_T
- 1619800
- DA_T
- 1234551
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 2055278
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2598426.893397
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 174324.767768
- preferred_dividends_declared_T
- 14110.936036
- ordinary_dividend_paid_T
- 174324.767768
- preferred_dividend_paid_T
- 14110.936036
- old_ordinary_dividend_received_T
- 168923.332573
- common_cancellation_buyback_T
- 202679.999358
- employee_treasury_purchases_T
- 36174.30775
- preferred_cancellation_buyback_T
- 78819.999465
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2752.234575
- noncash_fair_value_investment_gain_T
- 28143.315003
- maintenance_CAPEX_T
- 1049368.35
- growth_CAPEX_T
- 570431.65
- cost_of_sales_and_operating_expenses_T
- 6178402
- sales_oku
- 8200680
- 売上高
- 8200680
- 営業利益（億）
- 2022278
- profit_before_tax_oku
- 2066242.173513
- owner_net_profit_oku
- 1515258.035524
- ordinary_net_profit_oku
- 1409907.446901
- preferred_net_profit_oku
- 105350.588623
- capital_oku
- 11667160.601235
- 現金（億）
- 1892976.467583
- debt_oku
- 171912
- old_holder_cash_oku
- 400376.763274
- cost_of_sales_and_operating_expenses_T
- 617.8402
- maintenance_CAPEX_T
- 104.936835
- growth_CAPEX_T
- 57.043165
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 22.577252155386
- old_holder_tender_cash_T
- 9.9344789822641
- old_cohort_shares_sold
- 57936359.977163
- ordinary_dividends_declared_T
- 17.466086367108
- preferred_dividends_declared_T
- 1.274991535488
- ordinary_dividend_paid_T
- 13.102850646404
- preferred_dividend_paid_T
- 0.97079800064
- old_ordinary_dividend_received_T
- 12.642773173122
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 10.296000139525
- preferred_cancellation_buyback_T
- 4.0040001034848
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 60044696
- preferred_cancelled_shares
- 28841735
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4756631000.2538
- common_outstanding_start
- 4929727420
- pref_outstanding_start
- 368343448
- sales_T
- 689.0523647541
- operating_profit_T
- 147.27851956284
- profit_before_tax_T
- 152.22507793904
- tax_T
- 39.57852026415
- group_profit_T
- 112.64655767489
- nci_profit_T
- 1.013819019074
- parent_profit_T
- 111.63273865581
- ordinary_attributed_profit_T
- 104.35693392598
- preferred_attributed_profit_T
- 7.2758047298354
- net_finance_T
- 2.1382203315999
- interest_income_T
- 2.7371410725835
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 2.8083380445964
- sbc_expense_in_OP_T
- 2.8040983606557
- sbc_capital_credit_T
- 2.8040983606557
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.8040983606557
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.1216393442623
- commodity_DRAM
- 0.42061475409836
- NAND_SSD
- 0.33649180327869
- Foundry_System_LSI
- 0.33649180327869
- MX_Network
- 0.22432786885246
- VD_DA_other
- 0.11216393442623
- Display
- 0.084122950819672
- Harman
- 0.028040983606557
- __central__
- 0.14020491803279
- operating_profit_before_SBC_T
- 150.0826179235
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 99.621967213115
- commodity_DRAM
- 22.853401639344
- NAND_SSD
- 6.4545245901639
- Foundry_System_LSI
- 5.8158699453552
- MX_Network
- 7.892262295082
- VD_DA_other
- 0.44284360655738
- Display
- 5.0443180327869
- Harman
- 3.0153404371585
- central_pre_SBC_OP_T
- -1.0579098360656
- DA_T
- 110.87319945355
- CAPEX_T
- 141.505
- delta_WC_T
- 6.7978142076503
- noncash_fair_value_investment_gain_T
- 2.5109336730117
- CFO_T
- 217.01510760843
- strategic_financial_investments_T
- 4.2486338797814
- parent_OCI_T
- -1.1896174863388
- nci_OCI_T
- -0.015465027322404
- NCI_dividend_paid_T
- 0.2027638038148
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 214.13114754098
- operating_profit_T
- 98.500327868852
- 営業利益率
- 46.00%
- operating_cost_T
- 115.63081967213
- margin
- 0.46
- maintenance_CAPEX_T
- 32.984776837432
- growth_CAPEX_T
- 16.541973162568
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 98.500327868852
- operating_profit_T
- 55.160183606557
- margin
- 0.56
- server_DRAM
- sales_T
- 115.63081967213
- operating_profit_T
- 43.340144262295
- margin
- 0.37481481481481
- commodity_DRAM
内容を開く
- sales_T
- 112.16393442623
- operating_profit_T
- 22.432786885246
- 営業利益率
- 20.00%
- operating_cost_T
- 89.731147540984
- margin
- 0.2
- maintenance_CAPEX_T
- 23.56055488388
- growth_CAPEX_T
- 11.81569511612
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 67.978142076503
- operating_profit_T
- 6.1180327868852
- 営業利益率
- 9.00%
- operating_cost_T
- 61.860109289617
- margin
- 0.09
- maintenance_CAPEX_T
- 14.136332930328
- growth_CAPEX_T
- 7.0894170696721
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 78.276830601093
- operating_profit_T
- 5.4793781420765
- 営業利益率
- 7.00%
- operating_cost_T
- 72.797452459016
- margin
- 0.07
- maintenance_CAPEX_T
- 14.136332930328
- growth_CAPEX_T
- 7.0894170696721
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 54.793781420765
- operating_profit_T
- 1.9177823497268
- margin
- 0.035
- System_LSI
- sales_T
- 23.483049180328
- operating_profit_T
- 3.5615957923497
- margin
- 0.15166666666667
- MX_Network
内容を開く
- sales_T
- 153.35868852459
- operating_profit_T
- 7.6679344262295
- 営業利益率
- 5.00%
- operating_cost_T
- 145.69075409836
- margin
- 0.05
- maintenance_CAPEX_T
- 2.0733288297814
- growth_CAPEX_T
- 1.0397811702186
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 55.113278688525
- operating_profit_T
- 0.33067967213115
- 営業利益率
- 0.60%
- operating_cost_T
- 54.782599016393
- margin
- 0.006
- maintenance_CAPEX_T
- 1.1309066344262
- growth_CAPEX_T
- 0.56715336557377
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.74218579235
- operating_profit_T
- 4.9601950819672
- 営業利益率
- 13.50%
- operating_cost_T
- 31.781990710383
- margin
- 0.135
- maintenance_CAPEX_T
- 4.4293843181694
- growth_CAPEX_T
- 2.2213506818306
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 27.157267759563
- operating_profit_T
- 2.9872994535519
- 営業利益率
- 11.00%
- operating_cost_T
- 24.169968306011
- margin
- 0.11
- maintenance_CAPEX_T
- 1.7906021711749
- growth_CAPEX_T
- 0.89799282882514
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -55.869110655738
- central_unallocated_op_T
- -1.1981147540984
- opening_state
内容を開く
- 親会社持分（億）
- 11667160.601235
- NCI_book_oku
- 212440.40445717
- consolidated_equity_oku
- 11879601.005692
- liquid_assets_oku
- 1892976.4675833
- financial_debt_oku
- 171912
- net_cash_oku
- 1721064.4675833
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6857207.5652175
- nonoperating_financial_investments_oku
- 1641416.2120219
- ordinary_issued
- 4950727420
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- preferred_treasury
- 0
- preferred_outstanding
- 368343448
- old_initial_ordinary_cohort_remnant_shares
- 4756631000.2538
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1796029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12469222.015081
- NCI_book_oku
- 220396.30633653
- consolidated_equity_oku
- 12689618.321417
- liquid_assets_oku
- 2319827.0779312
- financial_debt_oku
- 171912
- net_cash_oku
- 2147915.0779312
- declared_dividend_payable_oku
- 46674.29255552
- operating_ppe_oku
- 7163525.570682
- nonoperating_financial_investments_oku
- 1709011.8875498
- ordinary_issued
- 4890682724
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 339501713
- preferred_treasury
- 0
- preferred_outstanding
- 339501713
- old_initial_ordinary_cohort_remnant_shares
- 4698694640.2766
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1864007.2725115
- ordinary_float_end
- 4869682724
- preferred_float_end
- 339501713
- old_common_cohort_float_end
- 4698694640.2766
- old_cohort_fraction_of_common_end
- 0.964887
- old_holder_cash_received_oku
- 225772.521554
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 126427.731731
- actual_pro_rata_common_seller_receipts
- 99344.789823
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -60044696
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -60044696
- preferred_issued_delta
- -28841735
- old_cohort_share_delta
- -57936359.977163
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6890523.647541
- operating_profit_T
- 1472785.195628
- profit_before_tax_T
- 1522250.77939
- tax_T
- 395785.202641
- group_profit_T
- 1126465.576749
- nci_profit_T
- 10138.190191
- parent_profit_T
- 1116327.386558
- ordinary_attributed_profit_T
- 1043569.33926
- preferred_attributed_profit_T
- 72758.047298
- CAPEX_T
- 1415050
- DA_T
- 1108731.994536
- sbc_expense_in_OP_T
- 28040.983607
- sbc_capital_credit_T
- 28040.983607
- operating_profit_before_SBC_T
- 1500826.179235
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2170151.076084
- delta_WC_T
- 67978.142077
- ordinary_dividends_declared_T
- 174660.863671
- preferred_dividends_declared_T
- 12749.915355
- ordinary_dividend_paid_T
- 131028.506464
- preferred_dividend_paid_T
- 9707.980006
- old_ordinary_dividend_received_T
- 126427.731731
- common_cancellation_buyback_T
- 102960.001395
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 40040.001035
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 42486.338798
- parent_OCI_T
- -11896.174863
- NCI_dividend_paid_T
- 2027.638038
- noncash_fair_value_investment_gain_T
- 25109.33673
- maintenance_CAPEX_T
- 942422.195355
- growth_CAPEX_T
- 472627.804645
- cost_of_sales_and_operating_expenses_T
- 5417738.451913
- sales_oku
- 6890523.647541
- 売上高
- 6890523.647541
- 営業利益（億）
- 1472785.195628
- profit_before_tax_oku
- 1522250.77939
- owner_net_profit_oku
- 1116327.386558
- ordinary_net_profit_oku
- 1043569.33926
- preferred_net_profit_oku
- 72758.047298
- capital_oku
- 12469222.015081
- 現金（億）
- 2319827.077931
- debt_oku
- 171912
- old_holder_cash_oku
- 225772.521554
- cost_of_sales_and_operating_expenses_T
- 541.77384519126
- maintenance_CAPEX_T
- 94.242219535519
- growth_CAPEX_T
- 47.262780464481
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- issued_treasury_preferred_and_old_shareholder_timed_event_ledger
内容を開く
- 1
内容を開く
- 日付
2026-11-27
- year
- 0.057494866529774
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- old_holder_cash_oku
- 0
- deltas
- cash_T
- -30.003024457217
- dividend_payable_T
- -30.003024457217
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 2
内容を開く
- 日付
2026-12-29
- year
- 0.145106091718
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 3
内容を開く
- 日付
2026-12-31
- year
- 0.15058179329227
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 18.259345057
- nci_equity_T
- 0.124251299
- cash_T
- 7.483942181
- ppe_T
- 8.967391304
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 18.768296327
- SBC_expense_T
- 0.496919918
- noncash_SBC_financing_credit_T
- 0.496919918
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.253080082
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 1.046404174
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6020016.484018
- 現金（億）
- 1993737.858745
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 4
内容を開く
- 日付
2027-01-29
- year
- 0.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.861537033003
- dividend_payable_T
- 5.861537033003
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5961401.113688
- 現金（億）
- 1993737.858745
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 5
内容を開く
- 日付
2027-03-16
- year
- 0.35592060232717
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 129599.999268
- deltas
内容を開く
- parent_equity_T
- -12.959999926816
- cash_T
- -12.959999926816
- old_shares
- -68926563
- ordinary_issued_change
- -68926563
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 68926563
- execution_price_KRW
- 188026.203001
- issuer_cash_amount_T
- 12.959999926816
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5831801.114419
- 現金（億）
- 1864137.859477
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 6
内容を開く
- 日付
2027-03-29
- year
- 0.39151266255989
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5640629636
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5640629636
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5831801.114419
- 現金（億）
- 1864137.859477
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 7
内容を開く
- 日付
2027-04-16
- year
- 0.44079397672827
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.367999939916
- cash_T
- -4.367999939916
- preferred_issued
- -29167545
- details
内容を開く
- repurchased_preferred_shares
- 29167545
- execution_price_pref_KRW
- 149755.48816
- issuer_cash_amount_T
- 4.367999939916
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5788121.11502
- 現金（億）
- 1820457.860078
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 8
内容を開く
- 日付
2027-04-20
- year
- 0.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 51386.005791
- deltas
- cash_T
- -5.861537033003
- dividend_payable_T
- -5.861537033003
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5788121.11502
- 現金（億）
- 1761842.489748
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 9
内容を開く
- 日付
2027-04-29
- year
- 0.47638603696099
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.83225062925
- dividend_payable_T
- 4.83225062925
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.83225062925
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5739798.608728
- 現金（億）
- 1761842.489748
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48322.506292
- 10
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5640629636
- preferred_entitled_shares
- 773203658
- old_common_entitled_shares
- 5640629636
- common_dps_KRW
- 1689
- preferred_dps_KRW
- 1689
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5739798.608728
- 現金（億）
- 1761842.489748
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48322.506292
- 11
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42304.72227
- deltas
- cash_T
- -4.83225062925
- dividend_payable_T
- -4.83225062925
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.83225062925
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.230472227
- old_cohort_entitlement_fixed_at_exdate_shares
- 5640629636
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5739798.608728
- 現金（億）
- 1713519.983455
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 12
内容を開く
- 日付
2027-06-02
- year
- 0.56947296372348
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -10.832964433566
- dividend_payable_T
- 10.832964433566
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 1689
- preferred_per_share_KRW
- 1689
- total_dividend_T
- 10.832964433566
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5631468.964392
- 現金（億）
- 1713519.983455
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 108329.644336
- 13
内容を開く
- 日付
2027-06-28
- year
- 0.64065708418891
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5640629636
- preferred_entitled_shares
- 773203658
- old_common_entitled_shares
- 5640629636
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5631468.964392
- 現金（億）
- 1713519.983455
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 108329.644336
- 14
内容を開く
- 日付
2027-06-29
- year
- 0.64339493497604
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 95270.234552
- deltas
- cash_T
- -10.832964433566
- dividend_payable_T
- -10.832964433566
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 10.832964433566
- company_preferred_dividend_paid_T
- 1.305940978362
- company_ordinary_dividend_paid_T
- 9.527023455204
- old_cohort_entitlement_fixed_at_exdate_shares
- 5640629636
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5631468.964392
- 現金（億）
- 1605190.33912
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 15
内容を開く
- 日付
2027-07-29
- year
- 0.72553045859001
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.8103749705
- dividend_payable_T
- 4.8103749705
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.8103749705
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5777352045
- common_treasury
- 136722409
- ordinary_outstanding
- 5640629636
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5640629636
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5583365.214687
- 現金（億）
- 1605190.33912
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48103.749705
- 16
内容を開く
- 日付
2027-08-16
- year
- 0.77481177275838
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 86400.000376
- deltas
内容を開く
- parent_equity_T
- -8.6400000376148
- cash_T
- -8.6400000376148
- old_shares
- -46144904
- ordinary_issued_change
- -46144904
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 46144904
- execution_price_KRW
- 187236.27722
- issuer_cash_amount_T
- 8.6400000376148
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5640629636
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 136722409
- ordinary_outstanding
- 5594484732
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5496965.214311
- 現金（億）
- 1518790.338744
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48103.749705
- 17
内容を開く
- 日付
2027-08-27
- year
- 0.80492813141684
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42304.72227
- deltas
- cash_T
- -4.8103749705
- dividend_payable_T
- -4.8103749705
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.8103749705
- company_preferred_dividend_paid_T
- 0.5799027435
- company_ordinary_dividend_paid_T
- 4.230472227
- old_cohort_entitlement_fixed_at_exdate_shares
- 5640629636
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 136722409
- ordinary_outstanding
- 5594484732
- preferred_issued
- 773203658
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5496965.214311
- 現金（億）
- 1470686.589039
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 18
内容を開く
- 日付
2027-09-16
- year
- 0.85968514715948
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.0320000422557
- cash_T
- -4.0320000422557
- preferred_issued
- -27016911
- details
内容を開く
- repurchased_preferred_shares
- 27016911
- execution_price_pref_KRW
- 149239.860999
- issuer_cash_amount_T
- 4.0320000422557
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 136722409
- ordinary_outstanding
- 5594484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5456645.213888
- 現金（億）
- 1430366.588616
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 19
内容を開く
- 日付
2027-09-28
- year
- 0.89253935660507
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5594484732
- preferred_entitled_shares
- 746186747
- old_common_entitled_shares
- 5594484732
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 136722409
- ordinary_outstanding
- 5594484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5456645.213888
- 現金（億）
- 1430366.588616
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 20
内容を開く
- 日付
2027-10-29
- year
- 0.97741273100616
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.75550360925
- dividend_payable_T
- 4.75550360925
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.75550360925
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 136722409
- ordinary_outstanding
- 5594484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5409090.177796
- 現金（億）
- 1430366.588616
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47555.036093
- 21
内容を開く
- 日付
2027-11-29
- year
- 1.0622861054073
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41958.63549
- deltas
- cash_T
- -4.75550360925
- dividend_payable_T
- -4.75550360925
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.75550360925
- company_preferred_dividend_paid_T
- 0.55964006025
- company_ordinary_dividend_paid_T
- 4.195863549
- old_cohort_entitlement_fixed_at_exdate_shares
- 5594484732
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 136722409
- ordinary_outstanding
- 5594484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5409090.177796
- 現金（億）
- 1382811.552524
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 22
内容を開く
- 日付
2027-12-02
- year
- 1.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 136722409
- ordinary_outstanding
- 5594484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5409090.177796
- 現金（億）
- 1382811.552524
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 23
内容を開く
- 日付
2027-12-15
- year
- 1.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 5409090.177796
- 現金（億）
- 1382811.552524
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 24
内容を開く
- 日付
2027-12-29
- year
- 1.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5615484732
- preferred_entitled_shares
- 746186747
- old_common_entitled_shares
- 5594484732
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 5409090.177796
- 現金（億）
- 1382811.552524
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 25
内容を開く
- 日付
2027-12-31
- year
- 1.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 134.7333629434
- nci_equity_T
- 0.94688598707617
- cash_T
- 52.406944134928
- ppe_T
- 64.9165
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 134.03972042725
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 120.12
- noncash_investment_marks_excluded_from_operating_CFO_T
- 1.7750047955478
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6756423.80723
- 現金（億）
- 1906880.993873
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 26
内容を開く
- 日付
2028-01-31
- year
- 1.2347707049966
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.771999795997
- dividend_payable_T
- 4.771999795997
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.771999795997
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5731207141
- common_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5594484732
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6708703.80927
- 現金（億）
- 1906880.993873
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47719.99796
- 27
内容を開く
- 日付
2028-03-16
- year
- 1.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 107596.116575
- deltas
内容を開く
- parent_equity_T
- -10.799999978388
- cash_T
- -10.799999978388
- old_shares
- -57803214.2538
- ordinary_issued_change
- -58020190
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 58020190
- execution_price_KRW
- 186142.099472
- issuer_cash_amount_T
- 10.799999978388
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.99626
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5615484732
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6600703.809486
- 現金（億）
- 1798880.994089
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47719.99796
- 28
内容を開く
- 日付
2028-03-29
- year
- 1.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5557464542
- preferred_entitled_shares
- 746186747
- old_common_entitled_shares
- 5536681517.7462
- common_dps_KRW
- 765
- preferred_dps_KRW
- 765
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 746186747
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6600703.809486
- 現金（億）
- 1798880.994089
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47719.99796
- 29
内容を開く
- 日付
2028-04-16
- year
- 1.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.6400000572932
- cash_T
- -3.6400000572932
- preferred_issued
- -24507662
- details
内容を開く
- repurchased_preferred_shares
- 24507662
- execution_price_pref_KRW
- 148524.981995
- issuer_cash_amount_T
- 3.6400000572932
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6564303.808913
- 現金（億）
- 1762480.993516
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47719.99796
- 30
内容を開く
- 日付
2028-04-20
- year
- 1.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41958.63549
- deltas
- cash_T
- -4.771999795997
- dividend_payable_T
- -4.771999795997
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.771999795997
- company_preferred_dividend_paid_T
- 0.560386246997
- company_ordinary_dividend_paid_T
- 4.211613549
- old_cohort_entitlement_fixed_at_exdate_shares
- 5594484732
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6564303.808913
- 現金（億）
- 1714760.995556
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 31
内容を開く
- 日付
2028-05-01
- year
- 1.4839151266256
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.822293236085
- dividend_payable_T
- 4.822293236085
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 765
- total_dividend_T
- 4.822293236085
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6516080.876552
- 現金（億）
- 1714760.995556
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48222.932361
- 32
内容を開く
- 日付
2028-05-29
- year
- 1.5605749486653
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42355.613611
- deltas
- cash_T
- -4.822293236085
- dividend_payable_T
- -4.822293236085
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.822293236085
- company_preferred_dividend_paid_T
- 0.570832861455
- company_ordinary_dividend_paid_T
- 4.25146037463
- old_cohort_entitlement_fixed_at_exdate_shares
- 5536681517.7462
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6516080.876552
- 現金（億）
- 1666538.063195
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 33
内容を開く
- 日付
2028-06-28
- year
- 1.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5557464542
- preferred_entitled_shares
- 721679085
- old_common_entitled_shares
- 5536681517.7462
- common_dps_KRW
- 765
- preferred_dps_KRW
- 765
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6516080.876552
- 現金（億）
- 1666538.063195
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 34
内容を開く
- 日付
2028-07-31
- year
- 1.7330595482546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.803544874655
- dividend_payable_T
- 4.803544874655
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 765
- total_dividend_T
- 4.803544874655
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5673186951
- common_treasury
- 115722409
- ordinary_outstanding
- 5557464542
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5536681517.7462
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6468045.427806
- 現金（億）
- 1666538.063195
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48035.448747
- 35
内容を開く
- 日付
2028-08-16
- year
- 1.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 71730.744109
- deltas
内容を開く
- parent_equity_T
- -7.1999999581249
- cash_T
- -7.1999999581249
- old_shares
- -38698052.241236
- ordinary_issued_change
- -38843313
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 38843313
- execution_price_KRW
- 185360.089087
- issuer_cash_amount_T
- 7.1999999581249
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.99626
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5557464542
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 115722409
- ordinary_outstanding
- 5518621229
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6396045.428224
- 現金（億）
- 1594538.063614
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48035.448747
- 36
内容を開く
- 日付
2028-08-28
- year
- 1.8097193702943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42355.613611
- deltas
- cash_T
- -4.803544874655
- dividend_payable_T
- -4.803544874655
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.803544874655
- company_preferred_dividend_paid_T
- 0.552084500025
- company_ordinary_dividend_paid_T
- 4.25146037463
- old_cohort_entitlement_fixed_at_exdate_shares
- 5536681517.7462
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 115722409
- ordinary_outstanding
- 5518621229
- preferred_issued
- 721679085
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6396045.428224
- 現金（億）
- 1546502.614867
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 37
内容を開く
- 日付
2028-09-16
- year
- 1.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.3600000022295
- cash_T
- -3.3600000022295
- preferred_issued
- -22700618
- details
内容を開く
- repurchased_preferred_shares
- 22700618
- execution_price_pref_KRW
- 148013.591622
- issuer_cash_amount_T
- 3.3600000022295
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 115722409
- ordinary_outstanding
- 5518621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6362445.428202
- 現金（億）
- 1512902.614845
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 38
内容を開く
- 日付
2028-09-28
- year
- 1.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5518621229
- preferred_entitled_shares
- 698978467
- old_common_entitled_shares
- 5497983465.505
- common_dps_KRW
- 765
- preferred_dps_KRW
- 765
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 115722409
- ordinary_outstanding
- 5518621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6362445.428202
- 現金（億）
- 1512902.614845
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 39
内容を開く
- 日付
2028-10-30
- year
- 1.9822039698836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.75646376744
- dividend_payable_T
- 4.75646376744
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 765
- total_dividend_T
- 4.75646376744
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 115722409
- ordinary_outstanding
- 5518621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6314880.790528
- 現金（億）
- 1512902.614845
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47564.637674
- 40
内容を開く
- 日付
2028-11-27
- year
- 2.0588637919233
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42059.573511
- deltas
- cash_T
- -4.75646376744
- dividend_payable_T
- -4.75646376744
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.75646376744
- company_preferred_dividend_paid_T
- 0.534718527255
- company_ordinary_dividend_paid_T
- 4.221745240185
- old_cohort_entitlement_fixed_at_exdate_shares
- 5497983465.505
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 115722409
- ordinary_outstanding
- 5518621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6314880.790528
- 現金（億）
- 1465337.977171
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 41
内容を開く
- 日付
2028-12-02
- year
- 2.072553045859
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 115722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 115722409
- ordinary_outstanding
- 5518621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.99626
- 親会社持分（億）
- 6314880.790528
- 現金（億）
- 1465337.977171
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 42
内容を開く
- 日付
2028-12-15
- year
- 2.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6314880.790528
- 現金（億）
- 1465337.977171
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 43
内容を開く
- 日付
2028-12-28
- year
- 2.1437371663244
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5539621229
- preferred_entitled_shares
- 698978467
- old_common_entitled_shares
- 5497983465.505
- common_dps_KRW
- 765
- preferred_dps_KRW
- 766
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6314880.790528
- 現金（億）
- 1465337.977171
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 44
内容を開く
- 日付
2028-12-31
- year
- 2.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 76.941846390203
- nci_equity_T
- 0.52700816751712
- cash_T
- 5.2005996758527
- ppe_T
- 55.7895
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 75.7233565996
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 121.03
- noncash_investment_marks_excluded_from_operating_CFO_T
- 1.8969548818677
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 7084299.25443
- 現金（億）
- 1517343.973929
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 45
内容を開く
- 日付
2029-01-29
- year
- 2.2313483915127
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.773227745907
- dividend_payable_T
- 4.773227745907
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 765
- preferred_per_share_KRW
- 766
- total_dividend_T
- 4.773227745907
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5634343638
- common_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5497983465.505
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 7036566.976971
- 現金（億）
- 1517343.973929
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47732.277459
- 46
内容を開く
- 日付
2029-03-16
- year
- 2.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 70926.454886
- deltas
内容を開く
- parent_equity_T
- -7.1463600727129
- cash_T
- -7.1463600727129
- old_shares
- -38488010.552517
- ordinary_issued_change
- -38779491
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 38779491
- execution_price_KRW
- 184281.946164
- issuer_cash_amount_T
- 7.1463600727129
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992484
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5539621229
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6965103.376244
- 現金（億）
- 1445880.373202
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47732.277459
- 47
内容を開く
- 日付
2029-03-29
- year
- 2.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5500841738
- preferred_entitled_shares
- 698978467
- old_common_entitled_shares
- 5459495454.9524
- common_dps_KRW
- 780
- preferred_dps_KRW
- 780
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 698978467
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6965103.376244
- 現金（億）
- 1445880.373202
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47732.277459
- 48
内容を開く
- 日付
2029-04-16
- year
- 2.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -2.4085879895859
- cash_T
- -2.4085879895859
- preferred_issued
- -16350704
- details
内容を開く
- repurchased_preferred_shares
- 16350704
- execution_price_pref_KRW
- 147307.907328
- issuer_cash_amount_T
- 2.4085879895859
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6941017.496348
- 現金（億）
- 1421794.493306
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47732.277459
- 49
内容を開く
- 日付
2029-04-20
- year
- 2.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42059.573511
- deltas
- cash_T
- -4.773227745907
- dividend_payable_T
- -4.773227745907
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.773227745907
- company_preferred_dividend_paid_T
- 0.535417505722
- company_ordinary_dividend_paid_T
- 4.237810240185
- old_cohort_entitlement_fixed_at_exdate_shares
- 5497983465.505
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6941017.496348
- 現金（億）
- 1374062.215847
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 50
内容を開く
- 日付
2029-04-30
- year
- 2.4804928131417
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.8358597599
- dividend_payable_T
- 4.8358597599
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 780
- total_dividend_T
- 4.8358597599
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6892658.898749
- 現金（億）
- 1374062.215847
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48358.597599
- 51
内容を開く
- 日付
2029-05-28
- year
- 2.5571526351814
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42584.064549
- deltas
- cash_T
- -4.8358597599
- dividend_payable_T
- -4.8358597599
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 4.8358597599
- company_preferred_dividend_paid_T
- 0.54520320426
- company_ordinary_dividend_paid_T
- 4.29065655564
- old_cohort_entitlement_fixed_at_exdate_shares
- 5459495454.9524
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6892658.898749
- 現金（億）
- 1325703.618248
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 52
内容を開く
- 日付
2029-06-28
- year
- 2.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5500841738
- preferred_entitled_shares
- 682627763
- old_common_entitled_shares
- 5459495454.9524
- common_dps_KRW
- 780
- preferred_dps_KRW
- 780
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6892658.898749
- 現金（億）
- 1325703.618248
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 53
内容を開く
- 日付
2029-07-30
- year
- 2.7296372347707
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.82310621078
- dividend_payable_T
- 4.82310621078
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 780
- total_dividend_T
- 4.82310621078
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5595564147
- common_treasury
- 94722409
- ordinary_outstanding
- 5500841738
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5459495454.9524
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6844427.836641
- 現金（億）
- 1325703.618248
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48231.062108
- 54
内容を開く
- 日付
2029-08-16
- year
- 2.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 47284.302423
- deltas
内容を開く
- parent_equity_T
- -4.7642399644453
- cash_T
- -4.7642399644453
- old_shares
- -25766923.892764
- ordinary_issued_change
- -25962064
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 25962064
- execution_price_KRW
- 183507.750557
- issuer_cash_amount_T
- 4.7642399644453
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992484
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5500841738
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 94722409
- ordinary_outstanding
- 5474879674
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6796785.436996
- 現金（億）
- 1278061.218604
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48231.062108
- 55
内容を開く
- 日付
2029-08-27
- year
- 2.8062970568104
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42584.064549
- deltas
- cash_T
- -4.82310621078
- dividend_payable_T
- -4.82310621078
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.82310621078
- company_preferred_dividend_paid_T
- 0.53244965514
- company_ordinary_dividend_paid_T
- 4.29065655564
- old_cohort_entitlement_fixed_at_exdate_shares
- 5459495454.9524
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 94722409
- ordinary_outstanding
- 5474879674
- preferred_issued
- 682627763
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6796785.436996
- 現金（億）
- 1229830.156496
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 56
内容を開く
- 日付
2029-09-16
- year
- 2.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -2.2233119823356
- cash_T
- -2.2233119823356
- preferred_issued
- -15145104
- details
内容を開く
- repurchased_preferred_shares
- 15145104
- execution_price_pref_KRW
- 146800.707498
- issuer_cash_amount_T
- 2.2233119823356
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 94722409
- ordinary_outstanding
- 5474879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6774552.317173
- 現金（億）
- 1207597.036673
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 57
内容を開く
- 日付
2029-09-27
- year
- 2.8911704312115
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5474879674
- preferred_entitled_shares
- 667482659
- old_common_entitled_shares
- 5433728531.0597
- common_dps_KRW
- 780
- preferred_dps_KRW
- 780
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 94722409
- ordinary_outstanding
- 5474879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6774552.317173
- 現金（億）
- 1207597.036673
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 58
内容を開く
- 日付
2029-10-29
- year
- 2.9787816563997
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.79104261974
- dividend_payable_T
- 4.79104261974
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 780
- total_dividend_T
- 4.79104261974
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 94722409
- ordinary_outstanding
- 5474879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6726641.890976
- 現金（億）
- 1207597.036673
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47910.426197
- 59
内容を開く
- 日付
2029-11-27
- year
- 3.0581793292266
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42383.082542
- deltas
- cash_T
- -4.79104261974
- dividend_payable_T
- -4.79104261974
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.79104261974
- company_preferred_dividend_paid_T
- 0.52063647402
- company_ordinary_dividend_paid_T
- 4.27040614572
- old_cohort_entitlement_fixed_at_exdate_shares
- 5433728531.0597
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 94722409
- ordinary_outstanding
- 5474879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6726641.890976
- 現金（億）
- 1159686.610475
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 60
内容を開く
- 日付
2029-12-02
- year
- 3.0718685831622
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 94722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 94722409
- ordinary_outstanding
- 5474879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.992484
- 親会社持分（億）
- 6726641.890976
- 現金（億）
- 1159686.610475
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 61
内容を開く
- 日付
2029-12-15
- year
- 3.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 6726641.890976
- 現金（億）
- 1159686.610475
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 62
内容を開く
- 日付
2029-12-27
- year
- 3.1403148528405
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5495879674
- preferred_entitled_shares
- 667482659
- old_common_entitled_shares
- 5433728531.0597
- common_dps_KRW
- 780
- preferred_dps_KRW
- 781
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 6726641.890976
- 現金（億）
- 1159686.610475
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 63
内容を開く
- 日付
2029-12-31
- year
- 3.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 64.957224573373
- nci_equity_T
- 0.4399352340346
- cash_T
- 6.6717597376668
- ppe_T
- 52.1225
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 63.629893615917
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 127.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.0211000697413
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7376214.136709
- 現金（億）
- 1226404.207852
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 64
内容を開く
- 日付
2030-01-29
- year
- 3.2306639288159
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.808090102399
- dividend_payable_T
- 4.808090102399
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 780
- preferred_per_share_KRW
- 781
- total_dividend_T
- 4.808090102399
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5569602083
- common_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5433728531.0597
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7328133.235685
- 現金（億）
- 1226404.207852
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48080.901024
- 65
内容を開く
- 日付
2030-03-16
- year
- 3.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 110622.695025
- deltas
内容を開く
- parent_equity_T
- -11.188800058621
- cash_T
- -11.188800058621
- old_shares
- -60634983.319959
- ordinary_issued_change
- -61328528
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 61328528
- execution_price_KRW
- 182440.38172
- issuer_cash_amount_T
- 11.188800058621
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.988691
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5495879674
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7216245.235099
- 現金（億）
- 1114516.207266
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48080.901024
- 66
内容を開く
- 日付
2030-03-28
- year
- 3.3894592744695
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5434551146
- preferred_entitled_shares
- 667482659
- old_common_entitled_shares
- 5373093547.7397
- common_dps_KRW
- 796
- preferred_dps_KRW
- 796
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 667482659
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7216245.235099
- 現金（億）
- 1114516.207266
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48080.901024
- 67
内容を開く
- 日付
2030-04-16
- year
- 3.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.7710400425139
- cash_T
- -3.7710400425139
- preferred_issued
- -25811220
- details
内容を開く
- repurchased_preferred_shares
- 25811220
- execution_price_pref_KRW
- 146100.805871
- issuer_cash_amount_T
- 3.7710400425139
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7178534.834674
- 現金（億）
- 1076805.806841
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48080.901024
- 68
内容を開く
- 日付
2030-04-22
- year
- 3.4579055441478
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42383.082542
- deltas
- cash_T
- -4.808090102399
- dividend_payable_T
- -4.808090102399
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.808090102399
- company_preferred_dividend_paid_T
- 0.521303956679
- company_ordinary_dividend_paid_T
- 4.28678614572
- old_cohort_entitlement_fixed_at_exdate_shares
- 5433728531.0597
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7178534.834674
- 現金（億）
- 1028724.905817
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 69
内容を開く
- 日付
2030-04-29
- year
- 3.4770704996578
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.85721890878
- dividend_payable_T
- 4.85721890878
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 796
- total_dividend_T
- 4.85721890878
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7129962.645586
- 現金（億）
- 1028724.905817
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48572.189088
- 70
内容を開く
- 日付
2030-05-27
- year
- 3.5537303216975
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42769.82464
- deltas
- cash_T
- -4.85721890878
- dividend_payable_T
- -4.85721890878
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 4.85721890878
- company_preferred_dividend_paid_T
- 0.531316196564
- company_ordinary_dividend_paid_T
- 4.325902712216
- old_cohort_entitlement_fixed_at_exdate_shares
- 5373093547.7397
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7129962.645586
- 現金（億）
- 980152.716729
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 71
内容を開く
- 日付
2030-06-27
- year
- 3.6386036960986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5434551146
- preferred_entitled_shares
- 641671439
- old_common_entitled_shares
- 5373093547.7397
- common_dps_KRW
- 796
- preferred_dps_KRW
- 796
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7129962.645586
- 現金（億）
- 980152.716729
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 72
内容を開く
- 日付
2030-07-29
- year
- 3.7262149212868
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.83667317766
- dividend_payable_T
- 4.83667317766
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 796
- total_dividend_T
- 4.83667317766
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5508273555
- common_treasury
- 73722409
- ordinary_outstanding
- 5434551146
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5373093547.7397
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7081595.91381
- 現金（億）
- 980152.716729
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48366.731777
- 73
内容を開く
- 日付
2030-08-16
- year
- 3.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 73748.463739
- deltas
内容を開く
- parent_equity_T
- -7.4592000784481
- cash_T
- -7.4592000784481
- old_shares
- -40593863.226962
- ordinary_issued_change
- -41058177
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 41058177
- execution_price_KRW
- 181673.922796
- issuer_cash_amount_T
- 7.4592000784481
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.988691
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5434551146
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 73722409
- ordinary_outstanding
- 5393492969
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7007003.913025
- 現金（億）
- 905560.715944
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48366.731777
- 74
内容を開く
- 日付
2030-08-27
- year
- 3.8056125941136
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42769.82464
- deltas
- cash_T
- -4.83667317766
- dividend_payable_T
- -4.83667317766
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 4.83667317766
- company_preferred_dividend_paid_T
- 0.510770465444
- company_ordinary_dividend_paid_T
- 4.325902712216
- old_cohort_entitlement_fixed_at_exdate_shares
- 5373093547.7397
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 73722409
- ordinary_outstanding
- 5393492969
- preferred_issued
- 641671439
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 7007003.913025
- 現金（億）
- 857193.984168
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 75
内容を開く
- 日付
2030-09-16
- year
- 3.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.4809600356081
- cash_T
- -3.4809600356081
- preferred_issued
- -23908060
- details
内容を開く
- repurchased_preferred_shares
- 23908060
- execution_price_pref_KRW
- 145597.762245
- issuer_cash_amount_T
- 3.4809600356081
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 73722409
- ordinary_outstanding
- 5393492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 6972194.312669
- 現金（億）
- 822384.383812
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 76
内容を開く
- 日付
2030-09-26
- year
- 3.8877481177276
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5393492969
- preferred_entitled_shares
- 617763379
- old_common_entitled_shares
- 5332499684.5128
- common_dps_KRW
- 796
- preferred_dps_KRW
- 796
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 73722409
- ordinary_outstanding
- 5393492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 6972194.312669
- 現金（億）
- 822384.383812
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 77
内容を開く
- 日付
2030-10-29
- year
- 3.9780971937029
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.784960053008
- dividend_payable_T
- 4.784960053008
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 796
- total_dividend_T
- 4.784960053008
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 73722409
- ordinary_outstanding
- 5393492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 6924344.712139
- 現金（億）
- 822384.383812
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47849.60053
- 78
内容を開く
- 日付
2030-11-27
- year
- 4.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42446.697489
- deltas
- cash_T
- -4.784960053008
- dividend_payable_T
- -4.784960053008
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.784960053008
- company_preferred_dividend_paid_T
- 0.491739649684
- company_ordinary_dividend_paid_T
- 4.293220403324
- old_cohort_entitlement_fixed_at_exdate_shares
- 5332499684.5128
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 73722409
- ordinary_outstanding
- 5393492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 6924344.712139
- 現金（億）
- 774534.783282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 79
内容を開く
- 日付
2030-12-02
- year
- 4.0711841204654
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 73722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 73722409
- ordinary_outstanding
- 5393492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.988691
- 親会社持分（億）
- 6924344.712139
- 現金（億）
- 774534.783282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 80
内容を開く
- 日付
2030-12-15
- year
- 4.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 6924344.712139
- 現金（億）
- 774534.783282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 81
内容を開く
- 日付
2030-12-27
- year
- 4.1396303901437
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5414492969
- preferred_entitled_shares
- 617763379
- old_common_entitled_shares
- 5332499684.5128
- common_dps_KRW
- 796
- preferred_dps_KRW
- 797
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 6924344.712139
- 現金（億）
- 774534.783282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 82
内容を開く
- 日付
2030-12-31
- year
- 4.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 105.72248705767
- nci_equity_T
- 0.73611070314351
- cash_T
- 34.446417889816
- ppe_T
- 52.2829
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 104.7653754366
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 135.59
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.1474798709966
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7981569.582716
- 現金（億）
- 1118998.96218
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 83
内容を開く
- 日付
2031-01-29
- year
- 4.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.802293816387
- dividend_payable_T
- 4.802293816387
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 796
- preferred_per_share_KRW
- 797
- total_dividend_T
- 4.802293816387
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5467215378
- common_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5332499684.5128
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7933546.644552
- 現金（億）
- 1118998.96218
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48022.938164
- 84
内容を開く
- 日付
2031-03-16
- year
- 4.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 112108.208116
- deltas
内容を開く
- parent_equity_T
- -11.383200009854
- cash_T
- -11.383200009854
- old_shares
- -62069501.391621
- ordinary_issued_change
- -63023891
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 63023891
- execution_price_KRW
- 180617.220378
- issuer_cash_amount_T
- 11.383200009854
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.984857
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5414492969
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7819714.644453
- 現金（億）
- 1005166.962081
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48022.938164
- 85
内容を開く
- 日付
2031-03-27
- year
- 4.3860369609856
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5351469078
- preferred_entitled_shares
- 617763379
- old_common_entitled_shares
- 5270430183.1211
- common_dps_KRW
- 812
- preferred_dps_KRW
- 812
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 617763379
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7819714.644453
- 現金（億）
- 1005166.962081
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48022.938164
- 86
内容を開く
- 日付
2031-04-16
- year
- 4.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.8365600535014
- cash_T
- -3.8365600535014
- preferred_issued
- -26476638
- details
内容を開く
- repurchased_preferred_shares
- 26476638
- execution_price_pref_KRW
- 144903.595898
- issuer_cash_amount_T
- 3.8365600535014
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7781349.043918
- 現金（億）
- 966801.361546
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48022.938164
- 87
内容を開く
- 日付
2031-04-21
- year
- 4.4544832306639
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42446.697489
- deltas
- cash_T
- -4.802293816387
- dividend_payable_T
- -4.802293816387
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.802293816387
- company_preferred_dividend_paid_T
- 0.492357413063
- company_ordinary_dividend_paid_T
- 4.309936403324
- old_cohort_entitlement_fixed_at_exdate_shares
- 5332499684.5128
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7781349.043918
- 現金（億）
- 918778.423382
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 88
内容を開く
- 日付
2031-04-29
- year
- 4.476386036961
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.847016755084
- dividend_payable_T
- 4.847016755084
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 812
- total_dividend_T
- 4.847016755084
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7732878.876367
- 現金（億）
- 918778.423382
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48470.167551
- 89
内容を開く
- 日付
2031-05-27
- year
- 4.5530458590007
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42795.893087
- deltas
- cash_T
- -4.847016755084
- dividend_payable_T
- -4.847016755084
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 4.847016755084
- company_preferred_dividend_paid_T
- 0.501623863748
- company_ordinary_dividend_paid_T
- 4.345392891336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5270430183.1211
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7732878.876367
- 現金（億）
- 870308.255831
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 90
内容を開く
- 日付
2031-06-26
- year
- 4.6351813826146
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5351469078
- preferred_entitled_shares
- 591286741
- old_common_entitled_shares
- 5270430183.1211
- common_dps_KRW
- 812
- preferred_dps_KRW
- 812
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7732878.876367
- 現金（億）
- 870308.255831
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 91
内容を開く
- 日付
2031-07-29
- year
- 4.72553045859
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.825517725028
- dividend_payable_T
- 4.825517725028
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 812
- total_dividend_T
- 4.825517725028
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5404191487
- common_treasury
- 52722409
- ordinary_outstanding
- 5351469078
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5270430183.1211
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7684623.699117
- 現金（億）
- 870308.255831
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48255.17725
- 92
内容を開く
- 日付
2031-08-16
- year
- 4.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 74738.805182
- deltas
内容を開く
- parent_equity_T
- -7.5887999833678
- cash_T
- -7.5887999833678
- old_shares
- -41554242.964996
- ordinary_issued_change
- -42193187
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 42193187
- execution_price_KRW
- 179858.420824
- issuer_cash_amount_T
- 7.5887999833678
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.984857
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5351469078
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 52722409
- ordinary_outstanding
- 5309275891
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7608735.699284
- 現金（億）
- 794420.255998
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48255.17725
- 93
内容を開く
- 日付
2031-08-27
- year
- 4.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42795.893087
- deltas
- cash_T
- -4.825517725028
- dividend_payable_T
- -4.825517725028
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 4.825517725028
- company_preferred_dividend_paid_T
- 0.480124833692
- company_ordinary_dividend_paid_T
- 4.345392891336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5270430183.1211
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 52722409
- ordinary_outstanding
- 5309275891
- preferred_issued
- 591286741
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7608735.699284
- 現金（億）
- 746165.078747
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 94
内容を開く
- 日付
2031-09-16
- year
- 4.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.5414400189605
- cash_T
- -3.5414400189605
- preferred_issued
- -24524414
- details
内容を開く
- repurchased_preferred_shares
- 24524414
- execution_price_pref_KRW
- 144404.674418
- issuer_cash_amount_T
- 3.5414400189605
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 52722409
- ordinary_outstanding
- 5309275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7573321.299094
- 現金（億）
- 710750.678558
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 95
内容を開く
- 日付
2031-09-26
- year
- 4.8870636550308
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5309275891
- preferred_entitled_shares
- 566762327
- old_common_entitled_shares
- 5228875940.1561
- common_dps_KRW
- 812
- preferred_dps_KRW
- 812
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 52722409
- ordinary_outstanding
- 5309275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7573321.299094
- 現金（億）
- 710750.678558
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 96
内容を開く
- 日付
2031-10-29
- year
- 4.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.771343033016
- dividend_payable_T
- 4.771343033016
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 812
- total_dividend_T
- 4.771343033016
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 52722409
- ordinary_outstanding
- 5309275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7525607.868764
- 現金（億）
- 710750.678558
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47713.43033
- 97
内容を開く
- 日付
2031-11-27
- year
- 5.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42458.472634
- deltas
- cash_T
- -4.771343033016
- dividend_payable_T
- -4.771343033016
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.771343033016
- company_preferred_dividend_paid_T
- 0.460211009524
- company_ordinary_dividend_paid_T
- 4.311132023492
- old_cohort_entitlement_fixed_at_exdate_shares
- 5228875940.1561
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 52722409
- ordinary_outstanding
- 5309275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7525607.868764
- 現金（億）
- 663037.248228
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 98
内容を開く
- 日付
2031-12-02
- year
- 5.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 52722409
- shares_needed_for_grant
- 21000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 52722409
- ordinary_outstanding
- 5309275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.984857
- 親会社持分（億）
- 7525607.868764
- 現金（億）
- 663037.248228
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 99
内容を開く
- 日付
2031-12-15
- year
- 5.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 7525607.868764
- 現金（億）
- 663037.248228
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 100
内容を開く
- 日付
2031-12-29
- year
- 5.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5330275891
- preferred_entitled_shares
- 566762327
- old_common_entitled_shares
- 5228875940.1561
- common_dps_KRW
- 812
- preferred_dps_KRW
- 813
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 7525607.868764
- 現金（億）
- 663037.248228
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 101
内容を開く
- 日付
2031-12-31
- year
- 5.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 138.90707508255
- nci_equity_T
- 0.97720962723953
- cash_T
- 65.223050201117
- ppe_T
- 48.8033
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 138.2513371166
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 140.14
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.2761345086746
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8914678.619589
- 現金（億）
- 1315267.750239
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 102
内容を開く
- 日付
2032-01-29
- year
- 5.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.788961795343
- dividend_payable_T
- 4.788961795343
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 812
- preferred_per_share_KRW
- 813
- total_dividend_T
- 4.788961795343
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5361998300
- common_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5228875940.1561
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8866789.001636
- 現金（億）
- 1315267.750239
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47889.617953
- 103
内容を開く
- 日付
2032-03-16
- year
- 5.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 113573.546782
- deltas
内容を開く
- parent_equity_T
- -11.577599950631
- cash_T
- -11.577599950631
- old_shares
- -63517266.863468
- ordinary_issued_change
- -64749013
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 64749013
- execution_price_KRW
- 178807.358046
- issuer_cash_amount_T
- 11.577599950631
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.980977
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5330275891
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8751013.00213
- 現金（億）
- 1199491.750733
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47889.617953
- 104
内容を開く
- 日付
2032-03-29
- year
- 5.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5265526878
- preferred_entitled_shares
- 566762327
- old_common_entitled_shares
- 5165358673.2927
- common_dps_KRW
- 828
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 566762327
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8751013.00213
- 現金（億）
- 1199491.750733
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47889.617953
- 105
内容を開く
- 日付
2032-04-16
- year
- 5.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.902079970245
- cash_T
- -3.902079970245
- preferred_issued
- -27151901
- details
内容を開く
- repurchased_preferred_shares
- 27151901
- execution_price_pref_KRW
- 143712.956608
- issuer_cash_amount_T
- 3.902079970245
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8711992.202427
- 現金（億）
- 1160470.95103
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47889.617953
- 106
内容を開く
- 日付
2032-04-20
- year
- 5.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42458.472634
- deltas
- cash_T
- -4.788961795343
- dividend_payable_T
- -4.788961795343
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 4.788961795343
- company_preferred_dividend_paid_T
- 0.460777771851
- company_ordinary_dividend_paid_T
- 4.328184023492
- old_cohort_entitlement_fixed_at_exdate_shares
- 5228875940.1561
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8711992.202427
- 現金（億）
- 1112581.333077
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 107
内容を開く
- 日付
2032-04-29
- year
- 5.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.82913546174
- dividend_payable_T
- 4.82913546174
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.82913546174
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8663700.84781
- 現金（億）
- 1112581.333077
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48291.354617
- 108
内容を開く
- 日付
2032-05-27
- year
- 5.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42769.169815
- deltas
- cash_T
- -4.82913546174
- dividend_payable_T
- -4.82913546174
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 4.82913546174
- company_preferred_dividend_paid_T
- 0.469279206756
- company_ordinary_dividend_paid_T
- 4.359856254984
- old_cohort_entitlement_fixed_at_exdate_shares
- 5165358673.2927
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8663700.84781
- 現金（億）
- 1064289.978459
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 109
内容を開く
- 日付
2032-06-28
- year
- 5.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5265526878
- preferred_entitled_shares
- 539610426
- old_common_entitled_shares
- 5165358673.2927
- common_dps_KRW
- 828
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8663700.84781
- 現金（億）
- 1064289.978459
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 110
内容を開く
- 日付
2032-07-29
- year
- 5.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.806653687712
- dividend_payable_T
- 4.806653687712
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.806653687712
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5297249287
- common_treasury
- 31722409
- ordinary_outstanding
- 5265526878
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5165358673.2927
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8615634.310933
- 現金（億）
- 1064289.978459
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48066.536877
- 111
内容を開く
- 日付
2032-08-16
- year
- 5.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 75715.698715
- deltas
内容を開く
- parent_equity_T
- -7.718400054759
- cash_T
- -7.718400054759
- old_shares
- -42523492.513884
- ordinary_issued_change
- -43348121
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 43348121
- execution_price_KRW
- 178056.16199
- issuer_cash_amount_T
- 7.718400054759
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.980977
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5265526878
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 31722409
- ordinary_outstanding
- 5222178757
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5122835180.7788
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8538450.310385
- 現金（億）
- 987105.977912
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48066.536877
- 112
内容を開く
- 日付
2032-08-27
- year
- 5.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42769.169815
- deltas
- cash_T
- -4.806653687712
- dividend_payable_T
- -4.806653687712
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 4.806653687712
- company_preferred_dividend_paid_T
- 0.446797432728
- company_ordinary_dividend_paid_T
- 4.359856254984
- old_cohort_entitlement_fixed_at_exdate_shares
- 5165358673.2927
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 31722409
- ordinary_outstanding
- 5222178757
- preferred_issued
- 539610426
- old_cohort_common_shares
- 5122835180.7788
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8538450.310385
- 現金（億）
- 939039.441035
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 113
内容を開く
- 日付
2032-09-16
- year
- 5.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.6019200460169
- cash_T
- -3.6019200460169
- preferred_issued
- -25149888
- details
内容を開く
- repurchased_preferred_shares
- 25149888
- execution_price_pref_KRW
- 143218.13465
- issuer_cash_amount_T
- 3.6019200460169
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 31722409
- ordinary_outstanding
- 5222178757
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5122835180.7788
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8502431.109925
- 現金（億）
- 903020.240574
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 114
内容を開く
- 日付
2032-09-28
- year
- 5.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5222178757
- preferred_entitled_shares
- 514460538
- old_common_entitled_shares
- 5122835180.7788
- common_dps_KRW
- 828
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 31722409
- ordinary_outstanding
- 5222178757
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5122835180.7788
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8502431.109925
- 現金（億）
- 903020.240574
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 115
内容を開く
- 日付
2032-10-29
- year
- 5.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.74993733626
- dividend_payable_T
- 4.74993733626
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.74993733626
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 31722409
- ordinary_outstanding
- 5222178757
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5122835180.7788
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8454931.736562
- 現金（億）
- 903020.240574
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47499.373363
- 116
内容を開く
- 日付
2032-11-29
- year
- 6.0643394934976
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42417.075297
- deltas
- cash_T
- -4.74993733626
- dividend_payable_T
- -4.74993733626
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 4.74993733626
- company_preferred_dividend_paid_T
- 0.425973325464
- company_ordinary_dividend_paid_T
- 4.323964010796
- old_cohort_entitlement_fixed_at_exdate_shares
- 5122835180.7788
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 31722409
- ordinary_outstanding
- 5222178757
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5122835180.7788
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8454931.736562
- 現金（億）
- 855520.867212
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 117
内容を開く
- 日付
2032-12-02
- year
- 6.072553045859
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 17898.48896
- deltas
内容を開く
- parent_equity_T
- -1.8245581896024
- cash_T
- -1.8245581896024
- old_shares
- -10082076.313049
- ordinary_issued_change
- 0
- treasury_change
- 10277591
- details
内容を開く
- repurchased_shares
- 10277591
- execution_price_KRW
- 177527.806818
- issuer_cash_amount_T
- 1.8245581896024
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.980977
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5222178757
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 42000000
- ordinary_outstanding
- 5211901166
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5112753104.4657
- old_cohort_ownership_fraction_of_common
- 0.980977
- 親会社持分（億）
- 8436686.154666
- 現金（億）
- 837275.285316
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 118
内容を開く
- 日付
2032-12-15
- year
- 6.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5112753104.4657
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 8436686.154666
- 現金（億）
- 837275.285316
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 119
内容を開く
- 日付
2032-12-29
- year
- 6.1464750171116
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5232901166
- preferred_entitled_shares
- 514460538
- old_common_entitled_shares
- 5112753104.4657
- common_dps_KRW
- 828
- preferred_dps_KRW
- 829
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5112753104.4657
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 8436686.154666
- 現金（億）
- 837275.285316
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 120
内容を開く
- 日付
2032-12-31
- year
- 6.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 111.84172979944
- nci_equity_T
- 0.78056937896666
- cash_T
- 56.223394248574
- ppe_T
- 43.41
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 110.94019152315
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 143.78
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.4071049298307
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5112753104.4657
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9555103.452661
- 現金（億）
- 1399509.227802
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 121
内容を開く
- 日付
2033-01-31
- year
- 6.2368240930869
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.75932995145
- dividend_payable_T
- 4.75932995145
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 828
- preferred_per_share_KRW
- 829
- total_dividend_T
- 4.75932995145
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5253901166
- common_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5112753104.4657
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9507510.153146
- 現金（億）
- 1399509.227802
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47593.299514
- 122
内容を開く
- 日付
2033-03-16
- year
- 6.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 74761.137906
- deltas
内容を開く
- parent_equity_T
- -7.651800071877
- cash_T
- -7.651800071877
- old_shares
- -42233039.098562
- ordinary_issued_change
- -43225502
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 43225502
- execution_price_KRW
- 177020.5022
- issuer_cash_amount_T
- 7.651800071877
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97704
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5232901166
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9430992.152427
- 現金（億）
- 1322991.227083
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47593.299514
- 123
内容を開く
- 日付
2033-03-29
- year
- 6.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5189675664
- preferred_entitled_shares
- 514460538
- old_common_entitled_shares
- 5070520065.3672
- common_dps_KRW
- 845
- preferred_dps_KRW
- 845
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 514460538
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9430992.152427
- 現金（億）
- 1322991.227083
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47593.299514
- 124
内容を開く
- 日付
2033-04-16
- year
- 6.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -2.5789400344601
- cash_T
- -2.5789400344601
- preferred_issued
- -18093341
- details
内容を開く
- repurchased_preferred_shares
- 18093341
- execution_price_pref_KRW
- 142535.313653
- issuer_cash_amount_T
- 2.5789400344601
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9405202.752083
- 現金（億）
- 1297201.826738
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47593.299514
- 125
内容を開く
- 日付
2033-04-20
- year
- 6.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42333.595705
- deltas
- cash_T
- -4.75932995145
- dividend_payable_T
- -4.75932995145
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 4.75932995145
- company_preferred_dividend_paid_T
- 0.426487786002
- company_ordinary_dividend_paid_T
- 4.332842165448
- old_cohort_entitlement_fixed_at_exdate_shares
- 5112753104.4657
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9405202.752083
- 現金（億）
- 1249608.527224
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 126
内容を開く
- 日付
2033-04-29
- year
- 6.4777549623546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.81999509069
- dividend_payable_T
- 4.81999509069
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 845
- total_dividend_T
- 4.81999509069
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9357002.801176
- 現金（億）
- 1249608.527224
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48199.950907
- 127
内容を開く
- 日付
2033-05-27
- year
- 6.5544147843943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42845.894552
- deltas
- cash_T
- -4.81999509069
- dividend_payable_T
- -4.81999509069
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 4.81999509069
- company_preferred_dividend_paid_T
- 0.43471915461
- company_ordinary_dividend_paid_T
- 4.38527593608
- old_cohort_entitlement_fixed_at_exdate_shares
- 5070520065.3672
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9357002.801176
- 現金（億）
- 1201408.576317
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 128
内容を開く
- 日付
2033-06-28
- year
- 6.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5189675664
- preferred_entitled_shares
- 496367197
- old_common_entitled_shares
- 5070520065.3672
- common_dps_KRW
- 845
- preferred_dps_KRW
- 845
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9357002.801176
- 現金（億）
- 1201408.576317
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 129
内容を開く
- 日付
2033-07-29
- year
- 6.7268993839836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.804706217545
- dividend_payable_T
- 4.804706217545
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 845
- total_dividend_T
- 4.804706217545
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5210675664
- common_treasury
- 21000000
- ordinary_outstanding
- 5189675664
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5070520065.3672
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9308955.739
- 現金（億）
- 1201408.576317
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48047.062175
- 130
内容を開く
- 日付
2033-08-16
- year
- 6.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 49840.757645
- deltas
内容を開く
- parent_equity_T
- -5.1011999497113
- cash_T
- -5.1011999497113
- old_shares
- -28274142.696243
- ordinary_issued_change
- -28938576
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 28938576
- execution_price_KRW
- 176276.812989
- issuer_cash_amount_T
- 5.1011999497113
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97704
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5189675664
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5042245922.6709
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9257943.739503
- 現金（億）
- 1150396.57682
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48047.062175
- 131
内容を開く
- 日付
2033-08-29
- year
- 6.8117727583847
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42845.894552
- deltas
- cash_T
- -4.804706217545
- dividend_payable_T
- -4.804706217545
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 4.804706217545
- company_preferred_dividend_paid_T
- 0.419430281465
- company_ordinary_dividend_paid_T
- 4.38527593608
- old_cohort_entitlement_fixed_at_exdate_shares
- 5070520065.3672
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 496367197
- old_cohort_common_shares
- 5042245922.6709
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9257943.739503
- 現金（億）
- 1102349.514644
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 132
内容を開く
- 日付
2033-09-16
- year
- 6.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -2.3805600654051
- cash_T
- -2.3805600654051
- preferred_issued
- -16759250
- details
内容を開く
- repurchased_preferred_shares
- 16759250
- execution_price_pref_KRW
- 142044.546469
- issuer_cash_amount_T
- 2.3805600654051
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5042245922.6709
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9234138.138849
- 現金（億）
- 1078543.91399
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 133
内容を開く
- 日付
2033-09-28
- year
- 6.8939082819986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5160737088
- preferred_entitled_shares
- 479607947
- old_common_entitled_shares
- 5042245922.6709
- common_dps_KRW
- 845
- preferred_dps_KRW
- 845
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5042245922.6709
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9234138.138849
- 現金（億）
- 1078543.91399
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 134
内容を開く
- 日付
2033-10-31
- year
- 6.984257357974
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.766091554575
- dividend_payable_T
- 4.766091554575
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 845
- total_dividend_T
- 4.766091554575
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5042245922.6709
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9186477.223303
- 現金（億）
- 1078543.91399
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47660.915546
- 135
内容を開く
- 日付
2033-11-28
- year
- 7.0609171800137
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42606.978047
- deltas
- cash_T
- -4.766091554575
- dividend_payable_T
- -4.766091554575
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 4.766091554575
- company_preferred_dividend_paid_T
- 0.405268715215
- company_ordinary_dividend_paid_T
- 4.36082283936
- old_cohort_entitlement_fixed_at_exdate_shares
- 5042245922.6709
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5042245922.6709
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9186477.223303
- 現金（億）
- 1030882.998444
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 136
内容を開く
- 日付
2033-12-02
- year
- 7.0718685831622
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 36060.86612
- deltas
内容を開く
- parent_equity_T
- -3.6908284931632
- cash_T
- -3.6908284931632
- old_shares
- -20517837.388443
- ordinary_issued_change
- 0
- treasury_change
- 21000000
- details
内容を開く
- repurchased_shares
- 21000000
- execution_price_KRW
- 175753.73777
- issuer_cash_amount_T
- 3.6908284931632
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.97704
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5160737088
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 42000000
- ordinary_outstanding
- 5139737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5021728085.2825
- old_cohort_ownership_fraction_of_common
- 0.97704
- 親会社持分（億）
- 9149568.938372
- 現金（億）
- 993974.713513
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 137
内容を開く
- 日付
2033-12-15
- year
- 7.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5021728085.2825
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9149568.938372
- 現金（億）
- 993974.713513
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 138
内容を開く
- 日付
2033-12-29
- year
- 7.1457905544148
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5160737088
- preferred_entitled_shares
- 479607947
- old_common_entitled_shares
- 5021728085.2825
- common_dps_KRW
- 845
- preferred_dps_KRW
- 846
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5021728085.2825
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9149568.938372
- 現金（億）
- 993974.713513
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 139
内容を開く
- 日付
2033-12-31
- year
- 7.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 84.089127785113
- nci_equity_T
- 0.57893594354471
- cash_T
- 40.79543091009
- ppe_T
- 41.7504
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 82.935547714544
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 150.15
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.5404328185677
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5021728085.2825
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9990460.216223
- 現金（億）
- 1401929.022614
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 140
内容を開く
- 日付
2034-01-30
- year
- 7.233401779603
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.766571162522
- dividend_payable_T
- 4.766571162522
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 845
- preferred_per_share_KRW
- 846
- total_dividend_T
- 4.766571162522
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5181737088
- common_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- old_cohort_common_shares
- 5021728085.2825
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9942794.504598
- 現金（億）
- 1401929.022614
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47665.711625
- 141
内容を開く
- 日付
2034-03-16
- year
- 7.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 116440.745489
- deltas
内容を開く
- parent_equity_T
- -11.966400083724
- cash_T
- -11.966400083724
- old_shares
- -66442081.047579
- ordinary_issued_change
- -68281298
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 68281298
- execution_price_KRW
- 175251.502743
- issuer_cash_amount_T
- 11.966400083724
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973064
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5160737088
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 479607947
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9823130.50376
- 現金（億）
- 1282265.021776
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47665.711625
- 142
内容を開く
- 日付
2034-03-29
- year
- 7.3921971252567
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5092455790
- preferred_entitled_shares
- 479607947
- old_common_entitled_shares
- 4955286004.2349
- common_dps_KRW
- 862
- preferred_dps_KRW
- 862
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 479607947
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9823130.50376
- 現金（億）
- 1282265.021776
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47665.711625
- 143
内容を開く
- 日付
2034-04-16
- year
- 7.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.0331200351682
- cash_T
- -4.0331200351682
- preferred_issued
- -28529366
- details
内容を開く
- repurchased_preferred_shares
- 28529366
- execution_price_pref_KRW
- 141367.320787
- issuer_cash_amount_T
- 4.0331200351682
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9782799.303409
- 現金（億）
- 1241933.821425
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47665.711625
- 144
内容を開く
- 日付
2034-04-20
- year
- 7.4524298425736
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42433.602321
- deltas
- cash_T
- -4.766571162522
- dividend_payable_T
- -4.766571162522
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 4.766571162522
- company_preferred_dividend_paid_T
- 0.405748323162
- company_ordinary_dividend_paid_T
- 4.36082283936
- old_cohort_entitlement_fixed_at_exdate_shares
- 5021728085.2825
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9782799.303409
- 現金（億）
- 1194268.1098
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 145
内容を開く
- 日付
2034-05-01
- year
- 7.482546201232
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.803118941294
- dividend_payable_T
- 4.803118941294
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 862
- total_dividend_T
- 4.803118941294
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9734768.113996
- 現金（億）
- 1194268.1098
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48031.189413
- 146
内容を開く
- 日付
2034-05-29
- year
- 7.5592060232717
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42714.565357
- deltas
- cash_T
- -4.803118941294
- dividend_payable_T
- -4.803118941294
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 4.803118941294
- company_preferred_dividend_paid_T
- 0.413422050314
- company_ordinary_dividend_paid_T
- 4.38969689098
- old_cohort_entitlement_fixed_at_exdate_shares
- 4955286004.2349
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9734768.113996
- 現金（億）
- 1146236.920387
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 147
内容を開く
- 日付
2034-06-28
- year
- 7.6413415468857
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5092455790
- preferred_entitled_shares
- 451078581
- old_common_entitled_shares
- 4955286004.2349
- common_dps_KRW
- 862
- preferred_dps_KRW
- 862
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9734768.113996
- 現金（億）
- 1146236.920387
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 148
内容を開く
- 日付
2034-07-31
- year
- 7.7316906228611
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.778526627802
- dividend_payable_T
- 4.778526627802
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 862
- total_dividend_T
- 4.778526627802
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5113455790
- common_treasury
- 21000000
- ordinary_outstanding
- 5092455790
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4955286004.2349
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9686982.847718
- 現金（億）
- 1146236.920387
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47785.266278
- 149
内容を開く
- 日付
2034-08-16
- year
- 7.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 77627.16364
- deltas
内容を開く
- parent_equity_T
- -7.9776000537551
- cash_T
- -7.9776000537551
- old_shares
- -44481594.418795
- ordinary_issued_change
- -45712912
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 45712912
- execution_price_KRW
- 174515.245359
- issuer_cash_amount_T
- 7.9776000537551
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973064
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5092455790
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4910804409.8161
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9607206.84718
- 現金（億）
- 1066460.919849
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47785.266278
- 150
内容を開く
- 日付
2034-08-28
- year
- 7.8083504449008
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42714.565357
- deltas
- cash_T
- -4.778526627802
- dividend_payable_T
- -4.778526627802
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 4.778526627802
- company_preferred_dividend_paid_T
- 0.388829736822
- company_ordinary_dividend_paid_T
- 4.38969689098
- old_cohort_entitlement_fixed_at_exdate_shares
- 4955286004.2349
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 451078581
- old_cohort_common_shares
- 4910804409.8161
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9607206.84718
- 現金（億）
- 1018675.653571
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 151
内容を開く
- 日付
2034-09-16
- year
- 7.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.7228799304868
- cash_T
- -3.7228799304868
- preferred_issued
- -26425786
- details
内容を開く
- repurchased_preferred_shares
- 26425786
- execution_price_pref_KRW
- 140880.575151
- issuer_cash_amount_T
- 3.7228799304868
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4910804409.8161
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9569978.047875
- 現金（億）
- 981446.854266
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 152
内容を開く
- 日付
2034-09-28
- year
- 7.8932238193018
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5046742878
- preferred_entitled_shares
- 424652795
- old_common_entitled_shares
- 4910804409.8161
- common_dps_KRW
- 862
- preferred_dps_KRW
- 862
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4910804409.8161
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9569978.047875
- 現金（億）
- 981446.854266
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 153
内容を開く
- 日付
2034-10-30
- year
- 7.9808350444901
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.716343070126
- dividend_payable_T
- 4.716343070126
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 862
- total_dividend_T
- 4.716343070126
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4910804409.8161
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9522814.617174
- 現金（億）
- 981446.854266
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47163.430701
- 154
内容を開く
- 日付
2034-11-27
- year
- 8.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42331.134013
- deltas
- cash_T
- -4.716343070126
- dividend_payable_T
- -4.716343070126
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 4.716343070126
- company_preferred_dividend_paid_T
- 0.36605070929
- company_ordinary_dividend_paid_T
- 4.350292360836
- old_cohort_entitlement_fixed_at_exdate_shares
- 4910804409.8161
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4910804409.8161
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9522814.617174
- 現金（億）
- 934283.423565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 155
内容を開く
- 日付
2034-12-02
- year
- 8.0711841204654
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 35555.231051
- deltas
内容を開く
- parent_equity_T
- -3.6539453439274
- cash_T
- -3.6539453439274
- old_shares
- -20434346.488246
- ordinary_issued_change
- 0
- treasury_change
- 21000000
- details
内容を開く
- repurchased_shares
- 21000000
- execution_price_KRW
- 173997.39733
- issuer_cash_amount_T
- 3.6539453439274
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.973064
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5046742878
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 42000000
- ordinary_outstanding
- 5025742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4890370063.3279
- old_cohort_ownership_fraction_of_common
- 0.973064
- 親会社持分（億）
- 9486275.163735
- 現金（億）
- 897743.970126
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 156
内容を開く
- 日付
2034-12-15
- year
- 8.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4890370063.3279
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 9486275.163735
- 現金（億）
- 897743.970126
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 157
内容を開く
- 日付
2034-12-28
- year
- 8.1423682409309
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5046742878
- preferred_entitled_shares
- 424652795
- old_common_entitled_shares
- 4890370063.3279
- common_dps_KRW
- 862
- preferred_dps_KRW
- 863
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4890370063.3279
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 9486275.163735
- 現金（億）
- 897743.970126
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 158
内容を開く
- 日付
2034-12-31
- year
- 8.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 115.27374123526
- nci_equity_T
- 0.80550427537221
- cash_T
- 57.546784901329
- ppe_T
- 39.2745
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 114.40337157947
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 154.7
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.6761606093019
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4890370063.3279
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10639012.576087
- 現金（億）
- 1473211.819139
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 159
内容を開く
- 日付
2035-01-29
- year
- 8.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.716767722921
- dividend_payable_T
- 4.716767722921
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 862
- preferred_per_share_KRW
- 863
- total_dividend_T
- 4.716767722921
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5067742878
- common_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4890370063.3279
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10591844.898858
- 現金（億）
- 1473211.819139
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47167.677229
- 160
内容を開く
- 日付
2035-03-16
- year
- 8.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 117839.988378
- deltas
内容を開く
- parent_equity_T
- -12.160799988288
- cash_T
- -12.160799988288
- old_shares
- -67919230.712218
- ordinary_issued_change
- -70090993
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 70090993
- execution_price_KRW
- 173500.181233
- issuer_cash_amount_T
- 12.160799988288
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.969015
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5046742878
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10470236.898975
- 現金（億）
- 1351603.819256
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47167.677229
- 161
内容を開く
- 日付
2035-03-29
- year
- 8.3915126625599
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4976651885
- preferred_entitled_shares
- 424652795
- old_common_entitled_shares
- 4822450832.6157
- common_dps_KRW
- 879
- preferred_dps_KRW
- 879
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 424652795
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10470236.898975
- 現金（億）
- 1351603.819256
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47167.677229
- 162
内容を開く
- 日付
2035-04-16
- year
- 8.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.0986399532298
- cash_T
- -4.0986399532298
- preferred_issued
- -29232381
- details
内容を開く
- repurchased_preferred_shares
- 29232381
- execution_price_pref_KRW
- 140208.898934
- issuer_cash_amount_T
- 4.0986399532298
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10429250.499443
- 現金（億）
- 1310617.419724
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47167.677229
- 163
内容を開く
- 日付
2035-04-20
- year
- 8.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42154.989946
- deltas
- cash_T
- -4.716767722921
- dividend_payable_T
- -4.716767722921
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 4.716767722921
- company_preferred_dividend_paid_T
- 0.366475362085
- company_ordinary_dividend_paid_T
- 4.350292360836
- old_cohort_entitlement_fixed_at_exdate_shares
- 4890370063.3279
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10429250.499443
- 現金（億）
- 1263449.742494
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 164
内容を開く
- 日付
2035-04-30
- year
- 8.4791238877481
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.74774681372
- dividend_payable_T
- 4.74774681372
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 879
- total_dividend_T
- 4.74774681372
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10381773.031306
- 現金（億）
- 1263449.742494
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47477.468137
- 165
内容を開く
- 日付
2035-05-28
- year
- 8.5557837097878
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42389.342819
- deltas
- cash_T
- -4.74774681372
- dividend_payable_T
- -4.74774681372
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 4.74774681372
- company_preferred_dividend_paid_T
- 0.373269806805
- company_ordinary_dividend_paid_T
- 4.374477006915
- old_cohort_entitlement_fixed_at_exdate_shares
- 4822450832.6157
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10381773.031306
- 現金（億）
- 1215972.274357
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 166
内容を開く
- 日付
2035-06-28
- year
- 8.6406570841889
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4976651885
- preferred_entitled_shares
- 395420414
- old_common_entitled_shares
- 4822450832.6157
- common_dps_KRW
- 879
- preferred_dps_KRW
- 879
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10381773.031306
- 現金（億）
- 1215972.274357
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 167
内容を開く
- 日付
2035-07-30
- year
- 8.7282683093771
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.722051550821
- dividend_payable_T
- 4.722051550821
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 879
- total_dividend_T
- 4.722051550821
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4997651885
- common_treasury
- 21000000
- ordinary_outstanding
- 4976651885
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4822450832.6157
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10334552.515798
- 現金（億）
- 1215972.274357
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47220.515508
- 168
内容を開く
- 日付
2035-08-16
- year
- 8.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 78559.991818
- deltas
内容を開く
- parent_equity_T
- -8.1071999474724
- cash_T
- -8.1071999474724
- old_shares
- -45470515.225578
- ordinary_issued_change
- -46924465
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 46924465
- execution_price_KRW
- 172771.281409
- issuer_cash_amount_T
- 8.1071999474724
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.969015
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4976651885
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4776980317.3901
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10253480.516323
- 現金（億）
- 1134900.274883
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47220.515508
- 169
内容を開く
- 日付
2035-08-27
- year
- 8.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42389.342819
- deltas
- cash_T
- -4.722051550821
- dividend_payable_T
- -4.722051550821
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 4.722051550821
- company_preferred_dividend_paid_T
- 0.347574543906
- company_ordinary_dividend_paid_T
- 4.374477006915
- old_cohort_entitlement_fixed_at_exdate_shares
- 4822450832.6157
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 395420414
- old_cohort_common_shares
- 4776980317.3901
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10253480.516323
- 現金（億）
- 1087679.759374
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 170
内容を開く
- 日付
2035-09-16
- year
- 8.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.7833599933015
- cash_T
- -3.7833599933015
- preferred_issued
- -27076966
- details
内容を開く
- repurchased_preferred_shares
- 27076966
- execution_price_pref_KRW
- 139726.141891
- issuer_cash_amount_T
- 3.7833599933015
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4776980317.3901
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10215646.91639
- 現金（億）
- 1049846.159441
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 171
内容を開く
- 日付
2035-09-27
- year
- 8.8898015058179
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4929727420
- preferred_entitled_shares
- 368343448
- old_common_entitled_shares
- 4776980317.3901
- common_dps_KRW
- 879
- preferred_dps_KRW
- 879
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4776980317.3901
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10215646.91639
- 現金（億）
- 1049846.159441
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 172
内容を開く
- 日付
2035-10-29
- year
- 8.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.657004292972
- dividend_payable_T
- 4.657004292972
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 879
- total_dividend_T
- 4.657004292972
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4776980317.3901
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10169076.87346
- 現金（億）
- 1049846.159441
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46570.04293
- 173
内容を開く
- 日付
2035-11-27
- year
- 9.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41989.65699
- deltas
- cash_T
- -4.657004292972
- dividend_payable_T
- -4.657004292972
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 4.657004292972
- company_preferred_dividend_paid_T
- 0.323773890792
- company_ordinary_dividend_paid_T
- 4.33323040218
- old_cohort_entitlement_fixed_at_exdate_shares
- 4776980317.3901
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4776980317.3901
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10169076.87346
- 現金（億）
- 1003276.116512
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 174
内容を開く
- 日付
2035-12-02
- year
- 9.0704996577687
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 35053.450504
- deltas
内容を開く
- parent_equity_T
- -3.6174307749981
- cash_T
- -3.6174307749981
- old_shares
- -20349317.13632
- ordinary_issued_change
- 0
- treasury_change
- 21000000
- details
内容を開く
- repurchased_shares
- 21000000
- execution_price_KRW
- 172258.608333
- issuer_cash_amount_T
- 3.6174307749981
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.969015
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4929727420
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 42000000
- ordinary_outstanding
- 4908727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4756631000.2538
- old_cohort_ownership_fraction_of_common
- 0.969015
- 親会社持分（億）
- 10132902.56571
- 現金（億）
- 967101.808762
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 175
内容を開く
- 日付
2035-12-15
- year
- 9.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -21000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 21000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4756631000.2538
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 10132902.56571
- 現金（億）
- 967101.808762
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 176
内容を開く
- 日付
2035-12-27
- year
- 9.138945927447
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4929727420
- preferred_entitled_shares
- 368343448
- old_common_entitled_shares
- 4756631000.2538
- common_dps_KRW
- 879
- preferred_dps_KRW
- 880
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4756631000.2538
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 10132902.56571
- 現金（億）
- 967101.808762
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 177
内容を開く
- 日付
2035-12-31
- year
- 9.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 153.42580355241
- nci_equity_T
- 1.0826938300478
- cash_T
- 92.58746588219
- ppe_T
- 38.5249
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 152.90192083997
- SBC_expense_T
- 3.3
- noncash_SBC_financing_credit_T
- 3.3
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 161.98
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.8143315002693
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4756631000.2538
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11667160.601234
- 現金（億）
- 1892976.467584
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 178
内容を開く
- 日付
2036-01-29
- year
- 9.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.65737263642
- dividend_payable_T
- 4.65737263642
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 879
- preferred_per_share_KRW
- 880
- total_dividend_T
- 4.65737263642
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4950727420
- common_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4756631000.2538
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11620586.87487
- 現金（億）
- 1892976.467584
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46573.726364
- 179
内容を開く
- 日付
2036-03-16
- year
- 9.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 59606.87386
- deltas
内容を開く
- parent_equity_T
- -6.1776000802237
- cash_T
- -6.1776000802237
- old_shares
- -34703252.542255
- ordinary_issued_change
- -35966123
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 35966123
- execution_price_KRW
- 171761.634698
- issuer_cash_amount_T
- 6.1776000802237
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964887
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4929727420
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11558810.874068
- 現金（億）
- 1831200.466781
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46573.726364
- 180
内容を開く
- 日付
2036-03-27
- year
- 9.388090349076
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4893761297
- preferred_entitled_shares
- 368343448
- old_common_entitled_shares
- 4721927747.7115
- common_dps_KRW
- 896
- preferred_dps_KRW
- 896
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 368343448
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11558810.874068
- 現金（億）
- 1831200.466781
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46573.726364
- 181
内容を開く
- 日付
2036-04-16
- year
- 9.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -2.0820800503503
- cash_T
- -2.0820800503503
- preferred_issued
- -14972871
- details
内容を開く
- repurchased_preferred_shares
- 14972871
- execution_price_pref_KRW
- 139056.834882
- issuer_cash_amount_T
- 2.0820800503503
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11537990.073564
- 現金（億）
- 1810379.666278
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46573.726364
- 182
内容を開く
- 日付
2036-04-21
- year
- 9.4565366187543
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41810.786492
- deltas
- cash_T
- -4.65737263642
- dividend_payable_T
- -4.65737263642
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 4.65737263642
- company_preferred_dividend_paid_T
- 0.32414223424
- company_ordinary_dividend_paid_T
- 4.33323040218
- old_cohort_entitlement_fixed_at_exdate_shares
- 4756631000.2538
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11537990.073564
- 現金（億）
- 1763805.939914
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 183
内容を開く
- 日付
2036-04-29
- year
- 9.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.71484585152
- dividend_payable_T
- 4.71484585152
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 896
- preferred_per_share_KRW
- 896
- total_dividend_T
- 4.71484585152
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11490841.615049
- 現金（億）
- 1763805.939914
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47148.458515
- 184
内容を開く
- 日付
2036-05-27
- year
- 9.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42308.472619
- deltas
- cash_T
- -4.71484585152
- dividend_payable_T
- -4.71484585152
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 4.71484585152
- company_preferred_dividend_paid_T
- 0.330035729408
- company_ordinary_dividend_paid_T
- 4.384810122112
- old_cohort_entitlement_fixed_at_exdate_shares
- 4721927747.7115
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11490841.615049
- 現金（億）
- 1716657.481398
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 185
内容を開く
- 日付
2036-06-26
- year
- 9.637234770705
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4893761297
- preferred_entitled_shares
- 353370577
- old_common_entitled_shares
- 4721927747.7115
- common_dps_KRW
- 896
- preferred_dps_KRW
- 896
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11490841.615049
- 現金（億）
- 1716657.481398
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 186
内容を開く
- 日付
2036-07-29
- year
- 9.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.701430159104
- dividend_payable_T
- 4.701430159104
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 896
- preferred_per_share_KRW
- 896
- total_dividend_T
- 4.701430159104
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4914761297
- common_treasury
- 21000000
- ordinary_outstanding
- 4893761297
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4721927747.7115
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11443827.313458
- 現金（億）
- 1716657.481398
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47014.301591
- 187
内容を開く
- 日付
2036-08-16
- year
- 9.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 39737.915963
- deltas
内容を開く
- parent_equity_T
- -4.1184000593011
- cash_T
- -4.1184000593011
- old_shares
- -23233107.434908
- ordinary_issued_change
- -24078573
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 24078573
- execution_price_KRW
- 171040.038764
- issuer_cash_amount_T
- 4.1184000593011
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964887
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4893761297
- after
内容を開く
- common_issued
- 4890682724
- common_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4698694640.2766
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11402643.312865
- 現金（億）
- 1675473.480805
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47014.301591
- 188
内容を開く
- 日付
2036-08-27
- year
- 9.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42308.472619
- deltas
- cash_T
- -4.701430159104
- dividend_payable_T
- -4.701430159104
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 4.701430159104
- company_preferred_dividend_paid_T
- 0.316620036992
- company_ordinary_dividend_paid_T
- 4.384810122112
- old_cohort_entitlement_fixed_at_exdate_shares
- 4721927747.7115
- after
内容を開く
- common_issued
- 4890682724
- common_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 353370577
- old_cohort_common_shares
- 4698694640.2766
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11402643.312865
- 現金（億）
- 1628459.179214
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 189
内容を開く
- 日付
2036-09-16
- year
- 9.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.9219200531344
- cash_T
- -1.9219200531344
- preferred_issued
- -13868864
- details
内容を開く
- repurchased_preferred_shares
- 13868864
- execution_price_pref_KRW
- 138578.044542
- issuer_cash_amount_T
- 1.9219200531344
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4890682724
- common_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 339501713
- old_cohort_common_shares
- 4698694640.2766
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11383424.112334
- 現金（億）
- 1609239.978683
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 190
内容を開く
- 日付
2036-09-26
- year
- 9.8891170431211
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4869682724
- preferred_entitled_shares
- 339501713
- old_common_entitled_shares
- 4698694640.2766
- common_dps_KRW
- 896
- preferred_dps_KRW
- 896
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4890682724
- common_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 339501713
- old_cohort_common_shares
- 4698694640.2766
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11383424.112334
- 現金（億）
- 1609239.978683
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 191
内容を開く
- 日付
2036-10-29
- year
- 9.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.667429255552
- dividend_payable_T
- 4.667429255552
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 896
- preferred_per_share_KRW
- 896
- total_dividend_T
- 4.667429255552
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4890682724
- common_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 339501713
- old_cohort_common_shares
- 4698694640.2766
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 11336749.819778
- 現金（億）
- 1609239.978683
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46674.292556
- 192
内容を開く
- 日付
2036-11-06
- year
- 10.001368925394
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 113.24721953
- nci_equity_T
- 0.795590188
- cash_T
- 71.058709925
- ppe_T
- 30.631800546
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 112.646557675
- SBC_expense_T
- 2.804098361
- noncash_SBC_financing_credit_T
- 2.804098361
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 141.505
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.510933673
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4890682724
- common_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 339501713
- old_cohort_common_shares
- 4698694640.2766
- old_cohort_ownership_fraction_of_common
- 0.964887
- 親会社持分（億）
- 12469222.015081
- 現金（億）
- 2319827.077931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46674.292556
- 期間内株主受取
- 3572049.755654
- 終価
- 9880766.641353
- terminal
内容を開く
- 日付
2036-11-06
- valuation_type
normalized operating FCFF after expensed SBC + non-operating net assets, less NCI and discounted ALL future employee share grants (inventory dilution or new repurchase cash), not market P/E
- ordinary_earnings_normalization_window
2033-2036; 2036 311-day partial annualized by 366/311; 2037 normalized EBIT grows at scenario g
- normalized_2037_sales_oku
- 7741118.2625
- normalized_2037_operating_profit_oku
- 1608599.35425
- sustainable_operating_tax_rate
- 0.26
- normalized_2037_EBIT_after_tax_oku
- 1190363.522145
- normalized_DA_oku
- 1212319.045
- normalized_CAPEX_oku
- 1607151
- normalized_extra_working_capital_oku
- 1393.401287
- normalized_SBC_expense_already_in_operating_profit_oku
- 33495
- noncash_SBC_capital_cashflow_adjustment_not_income_oku
- 33495
- SBC_double_cost_no_past_expense_repeated
- はい
- 2037_FCFF_before_future_employee_replacement_oku
- 827633.165858
- perpetuity_capital_cost
- 0.122
- terminal_perpetual_growth
- 0.015
- operating_EV_pre_employee_replenishment_oku
- 7734889.40054
- nci_economic_claim_oku
- 220396.306337
- liquid_assets_oku
- 2319827.077931
- nonoperating_financial_investments_oku
- 1709011.88755
- financial_debt_oku
- 171912
- already_declared_unpaid_dividend_liability_oku
- 46674.292556
- company_two_class_equity_before_future_employee_grants_oku
- 11324745.767128
- parent_equity_for_two_share_classes_pre_future_replacement_oku
- 11324745.767128
- 2037_plus_grant_shares_per_year
- 21000000
- already_funded_treasury_shares_2036_terminal
- 21000000
- inventory_years_covered_before_new_purchases
- 1
- new_stock_replacement_cash_first_2037_oku
- 0
- 2037_first_year_dilution_of_existing_treasury_economic_value_oku
- 44628.420081
- new_stock_replacement_2037_plus_present_value_at_2036_oku
- 377342.047036
- existing_treasury_future_delivery_dilution_PV_oku
- 39778.915304
- all_future_employee_stock_economic_cost_PV_oku
- 417120.96234
- all_future_grant_economic_burden_multiplier
- 0.038241228
- cash_purchase_only_burden_multiplier
- 0.034594337
- existing_inventory_dilution_burden_multiplier
- 0.003646891
- already_funded_treasury_dilution_is_nonzero_if_stock_delivered
- はい
- capital_cost_legal_class_split_method
ordinary and preference share residual participation pro-rata plus statutory annual preference premium; observed preferred/common prices kept different
- future_repurchases_normalized_to_fund_new_delivery_not_past_SBC
- はい
- replacement_cost_PV_to_equity_multiplier
- 0.038241228
- algebraic_fixed_point_error_oku
- 0
- post_employee_replacement_parent_total_equity_intrinsic_oku
- 10907624.804788
- preferred_economic_valuation_oku
- 710923.985026
- preferred_terminal_intrinsic_price_KRW
- 209402.179077
- preferred_prior_market_price_used_to_value_common_terminal
- いいえ
- common_economic_valuation_oku
- 10196700.819762
- ordinary_terminal_intrinsic_price_KRW
- 209391.481903
- ordinary_float_shares
- 4869682724
- preferred_float_shares
- 339501713
- old_initial_common_cohort_2036_remaining_shares
- 4698694640.2766
- old_cohort_percentage_of_2036_common
- 0.964887
- old_cohort_ex_dividend_residual_value_oku
- 9838666.337376
- post_horizon_previously_declared_receivable_oku
- 42100.303977
- old_cohort_remaining_horizon_value_oku
- 9880766.641353
- 2026Q3_preholder_30T_dividend_already_excluded
- はい
- 2036_old_cohort_entitled_after_end_dividend_cash_not_in_10y_payout
- はい
- 2037_onward_tender_and_stocks
内容を開く
- 1
内容を開く
- calendar_year
- 2037
- inventory_delivered_shares
- 21000000
- newly_funded_shares_before_delivery
- 0
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 0
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 0
- reference_price_KRW
- 209391.481903
- old_holder_pro_rata_tender_cash_oku
- 0
- old_holder_cumulative_tender_cash_oku
- 0
- old_cohort_shares_before_buyback
- 4698694640.2766
- old_cohort_shares_after_buyback_and_grant
- 4698694640.2766
- common_float_before_tender
- 4869682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9838666.33736
- old_holder_value_after_tender_before_grant_oku
- 9838666.33736
- old_holder_value_after_grant_oku
- 9796420.294272
- old_holder_value_lost_to_employee_delivery_oku
- 42246.043087
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- はい
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 2
内容を開く
- calendar_year
- 2038
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 43783.399844
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 43783.399844
- reference_price_KRW
- 208492.380209
- old_holder_pro_rata_tender_cash_oku
- 42064.643689
- old_holder_cumulative_tender_cash_oku
- 42064.643689
- old_cohort_shares_before_buyback
- 4698694640.2766
- old_cohort_shares_after_buyback_and_grant
- 4678519013.8837
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9796420.294272
- old_holder_value_after_tender_before_grant_oku
- 9754355.650583
- old_holder_value_after_grant_oku
- 9712471.627386
- old_holder_value_lost_to_employee_delivery_oku
- 41884.023197
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 3
内容を開く
- calendar_year
- 2039
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 43595.399221
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 43595.399221
- reference_price_KRW
- 207597.13915
- old_holder_pro_rata_tender_cash_oku
- 41704.178269
- old_holder_cumulative_tender_cash_oku
- 83768.821957
- old_cohort_shares_before_buyback
- 4678519013.8837
- old_cohort_shares_after_buyback_and_grant
- 4658430019.1898
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9712471.627386
- old_holder_value_after_tender_before_grant_oku
- 9670767.449117
- old_holder_value_after_grant_oku
- 9629242.343546
- old_holder_value_lost_to_employee_delivery_oku
- 41525.105572
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 4
内容を開く
- calendar_year
- 2040
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 43408.20585
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 43408.20585
- reference_price_KRW
- 206705.742147
- old_holder_pro_rata_tender_cash_oku
- 41346.801791
- old_holder_cumulative_tender_cash_oku
- 125115.623749
- old_cohort_shares_before_buyback
- 4658430019.1898
- old_cohort_shares_after_buyback_and_grant
- 4638427284.2091
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9629242.343546
- old_holder_value_after_tender_before_grant_oku
- 9587895.541754
- old_holder_value_after_grant_oku
- 9546726.278128
- old_holder_value_lost_to_employee_delivery_oku
- 41169.263627
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 5
内容を開く
- calendar_year
- 2041
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 43221.816266
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 43221.816266
- reference_price_KRW
- 205818.172695
- old_holder_pro_rata_tender_cash_oku
- 40992.487788
- old_holder_cumulative_tender_cash_oku
- 166108.111537
- old_cohort_shares_before_buyback
- 4638427284.2091
- old_cohort_shares_after_buyback_and_grant
- 4618510438.5527
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9546726.278128
- old_holder_value_after_tender_before_grant_oku
- 9505733.79034
- old_holder_value_after_grant_oku
- 9464917.319335
- old_holder_value_lost_to_employee_delivery_oku
- 40816.471005
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 6
内容を開く
- calendar_year
- 2042
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 43036.227015
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 43036.227015
- reference_price_KRW
- 204934.414359
- old_holder_pro_rata_tender_cash_oku
- 40641.210015
- old_holder_cumulative_tender_cash_oku
- 206749.321552
- old_cohort_shares_before_buyback
- 4618510438.5527
- old_cohort_shares_after_buyback_and_grant
- 4598679113.4222
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9464917.319335
- old_holder_value_after_tender_before_grant_oku
- 9424276.109319
- old_holder_value_after_grant_oku
- 9383809.407743
- old_holder_value_lost_to_employee_delivery_oku
- 40466.701576
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 7
内容を開く
- calendar_year
- 2043
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 42851.434662
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 42851.434662
- reference_price_KRW
- 204054.450774
- old_holder_pro_rata_tender_cash_oku
- 40292.942455
- old_holder_cumulative_tender_cash_oku
- 247042.264007
- old_cohort_shares_before_buyback
- 4598679113.4222
- old_cohort_shares_after_buyback_and_grant
- 4578932941.6029
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9383809.407743
- old_holder_value_after_tender_before_grant_oku
- 9343516.465289
- old_holder_value_after_grant_oku
- 9303396.535854
- old_holder_value_lost_to_employee_delivery_oku
- 40119.929434
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 8
内容を開く
- calendar_year
- 2044
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 42667.435786
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 42667.435786
- reference_price_KRW
- 203178.265646
- old_holder_pro_rata_tender_cash_oku
- 39947.659311
- old_holder_cumulative_tender_cash_oku
- 286989.923318
- old_cohort_shares_before_buyback
- 4578932941.6029
- old_cohort_shares_after_buyback_and_grant
- 4559271557.4567
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9303396.535854
- old_holder_value_after_tender_before_grant_oku
- 9263448.876545
- old_holder_value_after_grant_oku
- 9223672.74765
- old_holder_value_lost_to_employee_delivery_oku
- 39776.128893
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 9
内容を開く
- calendar_year
- 2045
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 42484.226978
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 42484.226978
- reference_price_KRW
- 202305.842751
- old_holder_pro_rata_tender_cash_oku
- 39605.335008
- old_holder_cumulative_tender_cash_oku
- 326595.258326
- old_cohort_shares_before_buyback
- 4559271557.4567
- old_cohort_shares_after_buyback_and_grant
- 4539694596.9157
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9223672.74765
- old_holder_value_after_tender_before_grant_oku
- 9184067.412643
- old_holder_value_after_grant_oku
- 9144632.138153
- old_holder_value_lost_to_employee_delivery_oku
- 39435.27449
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 10
内容を開く
- calendar_year
- 2046
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 21000000
- employee_stock_delivered_total
- 21000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 42301.804847
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 42301.804847
- reference_price_KRW
- 201437.165936
- old_holder_pro_rata_tender_cash_oku
- 39265.944192
- old_holder_cumulative_tender_cash_oku
- 365861.202517
- old_cohort_shares_before_buyback
- 4539694596.9157
- old_cohort_shares_after_buyback_and_grant
- 4520201697.475
- common_float_before_tender
- 4890682724
- common_float_after_buyback_and_delivery
- 4890682724
- old_holder_value_before_issuer_tender_oku
- 9144632.138153
- old_holder_value_after_tender_before_grant_oku
- 9105366.193961
- old_holder_value_after_grant_oku
- 9066268.852983
- old_holder_value_lost_to_employee_delivery_oku
- 39097.340977
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- year_ACT_36525
- 10.001368925394
- remaining_outstanding_common
- 4869682724
- old_holder_remaining_shares_equivalent
- 4698694640.2766
- old_holder_fraction
- 0.964887
- terminal_old_cohort_mcap_oku
- 9880766.641353
- FCFF_2037_maintenance_CAPEX_oku_assumption
- 1030471.18825
- FCFF_2037_growth_CAPEX_oku_assumption
- 576679.81175
- after_period_fix_reference_2037_tail_scaled_not_new_cashflow
- はい
- final_parent_IFRS_book_capital_oku
- 12469222.015081
- old_cohort_nominal_cash_received_from_dividends_oku
- 1759022.109121
- old_cohort_nominal_cash_received_from_proportional_buybacks_oku
- 1813027.64653
- preferred_cash_distributions_NOT_old_common_holder_receipts_oku
- 195560.510994
- preferred_buybacks_NOT_old_common_holder_receipts_oku
- 667674.00296
- initial_cohort_remaining_shares_at_horizon
- 4698694640.2766
- confirmed_post_entry_future_dividends
- 0
- count_yearly_rows
- 11
- count_cashflow_rows
- 373
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- audit
内容を開く
- company_equity_max_error_oku
- 0
- company_cash_max_error_oku
- 0
- NCI_max_error_oku
- 0
- dividend_payable_max_error_oku
- 0
- old_cohort_cash_event_total_oku
- 3572049.755654
- old_cohort_cash_ledger_total_oku
- 3572049.755651
- company_number_of_common_classes
- 1
- preferred_class_equity_attribution_separate
- はい
- partial_periods
- 2
- calendar_years_2027_to_2036
- 10
- old_cohort_NCI_not_attributed
- はい
- period_boundaries_fixed_and_rollforward_rechecked
- はい
- IRR
- 0.026297465
- pv_at_required_k_oku
- 5636828.031754
- fair_value_per_initial_common_KRW
- 98726.202796
- NPV_at_required_k_oku
- -5137104.515759
- annual_ledger
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 91.789559782609
- operating_profit_T
- 22.381530516918
- profit_before_tax_T
- 25.362562604553
- tax_T
- 6.5942662771838
- group_profit_T
- 18.768296327369
- nci_profit_T
- 0.16891466694632
- parent_profit_T
- 18.599381660423
- ordinary_attributed_profit_T
- 16.307167551202
- preferred_attributed_profit_T
- 2.2922141092206
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 1.046404173913
- sbc_expense_in_OP_T
- 0.49691991786448
- sbc_capital_credit_T
- 0.49691991786448
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.2530800821355
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.19876796714579
- commodity_DRAM
- 0.074537987679671
- NAND_SSD
- 0.059630390143737
- Foundry_System_LSI
- 0.059630390143737
- MX_Network
- 0.039753593429158
- VD_DA_other
- 0.019876796714579
- Display
- 0.014907597535934
- Harman
- 0.0049691991786448
- __central__
- 0.024845995893224
- operating_profit_before_SBC_T
- 22.878450434783
- sbc_P_and_L_segment_central_bridge_error_T
- -3.5527136788005E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 13.520434782609
- commodity_DRAM
- 6.2711956521739
- NAND_SSD
- 1.7504347826087
- Foundry_System_LSI
- 0.070376086956522
- MX_Network
- 0.94829565217391
- VD_DA_other
- 0.04436347826087
- Display
- 0.68154565217391
- Harman
- 0.29723913043478
- central_pre_SBC_OP_T
- -0.7054347826087
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 1.046404173913
- CFO_T
- 25.153594680016
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- -0.83695652173913
- nci_OCI_T
- -0.010880434782609
- NCI_dividend_paid_T
- 0.033782933389265
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 23.434782608696
- operating_profit_T
- 13.321666815463
- 営業利益率
- 56.85%
- operating_cost_T
- 10.113115793233
- margin
- 0.56845702552068
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 10.78
- operating_profit_T
- 7.2059667351129
- margin
- 0.66845702552068
- server_DRAM
- sales_T
- 12.654782608696
- operating_profit_T
- 6.11570008035
- margin
- 0.4832718403355
- commodity_DRAM
内容を開く
- sales_T
- 23.434782608696
- operating_profit_T
- 6.1966576644942
- 営業利益率
- 26.44%
- operating_cost_T
- 17.238124944201
- margin
- 0.26442138457026
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 12.913043478261
- operating_profit_T
- 1.690804392465
- 営業利益率
- 13.09%
- operating_cost_T
- 11.222239085796
- margin
- 0.13093771389459
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 3.7089130434783
- operating_profit_T
- 0.010745696812785
- 営業利益率
- 0.29%
- operating_cost_T
- 3.6981673466655
- margin
- 0.0028972630759515
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.5962391304348
- operating_profit_T
- -0.083346381796268
- margin
- -0.032102736924048
- System_LSI
- sales_T
- 1.1126739130435
- operating_profit_T
- 0.094092078609053
- margin
- 0.084563929742618
- MX_Network
内容を開く
- sales_T
- 20.230434782609
- operating_profit_T
- 0.90854205874475
- 営業利益率
- 4.49%
- operating_cost_T
- 19.321892723864
- margin
- 0.044909665487061
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 8.2045652173913
- operating_profit_T
- 0.024486681546291
- 営業利益率
- 0.30%
- operating_cost_T
- 8.180078535845
- margin
- 0.0029845190936365
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 4.6080434782609
- operating_profit_T
- 0.66663805463798
- 営業利益率
- 14.47%
- operating_cost_T
- 3.9414054236229
- margin
- 0.1446683517165
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 2.6973913043478
- operating_profit_T
- 0.29226993125614
- 営業利益率
- 10.84%
- operating_cost_T
- 2.4051213730917
- margin
- 0.10835281139412
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -7.4423967391304
- central_unallocated_op_T
- -0.73028077850192
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6020016.4840185
- NCI_book_oku
- 143691.87298774
- consolidated_equity_oku
- 6163708.3570062
- liquid_assets_oku
- 1993737.8587451
- financial_debt_oku
- 171912
- net_cash_oku
- 1821825.8587451
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 985869.17217391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- -0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- -0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 917895.597826
- operating_profit_T
- 223815.305169
- profit_before_tax_T
- 253625.626046
- tax_T
- 65942.662772
- group_profit_T
- 187682.963274
- nci_profit_T
- 1689.146669
- parent_profit_T
- 185993.816604
- ordinary_attributed_profit_T
- 163071.675512
- preferred_attributed_profit_T
- 22922.141092
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 4969.199179
- sbc_capital_credit_T
- 4969.199179
- operating_profit_before_SBC_T
- 228784.504348
- sbc_reference_to_new_p_and_l_adjustment_T
- 22530.800821
- CFO_T
- 251535.9468
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- -8369.565217
- NCI_dividend_paid_T
- 337.829334
- noncash_fair_value_investment_gain_T
- 10464.041739
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 694080.292657
- sales_oku
- 917895.597826
- 売上高
- 917895.597826
- 営業利益（億）
- 223815.305169
- profit_before_tax_oku
- 253625.626046
- owner_net_profit_oku
- 185993.816604
- ordinary_net_profit_oku
- 163071.675512
- preferred_net_profit_oku
- 22922.141092
- capital_oku
- 6020016.484018
- 現金（億）
- 1993737.858745
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 69.408029265691
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 48.922432001734
- old_holder_tender_cash_T
- 21.59999996443
- old_cohort_shares_sold
- 115071467
- ordinary_dividends_declared_T
- 27.322432037304
- preferred_dividends_declared_T
- 3.770198638265
- ordinary_dividend_paid_T
- 27.322432037304
- preferred_dividend_paid_T
- 3.770198638265
- old_ordinary_dividend_received_T
- 27.322432037304
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 21.59999996443
- preferred_cancellation_buyback_T
- 8.3999999821717
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 115071467
- preferred_cancelled_shares
- 56184456
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 632.6075
- operating_profit_T
- 176.8431
- profit_before_tax_T
- 181.13475733412
- tax_T
- 47.09503690687
- group_profit_T
- 134.03972042725
- nci_profit_T
- 1.2063574838452
- parent_profit_T
- 132.8333629434
- ordinary_attributed_profit_T
- 117.25204248227
- preferred_attributed_profit_T
- 15.581320461134
- net_finance_T
- 2.1666525385672
- interest_income_T
- 2.7683445385672
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 2.1250047955478
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 180.1431
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 92.52
- commodity_DRAM
- 56.735
- NAND_SSD
- 19.116
- Foundry_System_LSI
- -1.7096
- MX_Network
- 8.724
- VD_DA_other
- -0.1265
- Display
- 4.1316
- Harman
- 1.9976
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 55.2035
- CAPEX_T
- 120.12
- delta_WC_T
- 13
- noncash_fair_value_investment_gain_T
- 1.7750047955478
- CFO_T
- 177.7682156317
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.24127149676904
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 160
- operating_profit_T
- 91.2
- 営業利益率
- 57.00%
- operating_cost_T
- 68.8
- margin
- 0.57
- maintenance_CAPEX_T
- 21.021
- growth_CAPEX_T
- 21.021
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 73.6
- operating_profit_T
- 49.312
- margin
- 0.67
- server_DRAM
- sales_T
- 86.4
- operating_profit_T
- 41.888
- margin
- 0.48481481481481
- commodity_DRAM
内容を開く
- sales_T
- 152
- operating_profit_T
- 56.24
- 営業利益率
- 37.00%
- operating_cost_T
- 95.76
- margin
- 0.37
- maintenance_CAPEX_T
- 15.015
- growth_CAPEX_T
- 15.015
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 104
- operating_profit_T
- 18.72
- 営業利益率
- 18.00%
- operating_cost_T
- 85.28
- margin
- 0.18
- maintenance_CAPEX_T
- 9.009
- growth_CAPEX_T
- 9.009
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 26.32
- operating_profit_T
- -2.1056
- 営業利益率
- -8.00%
- operating_cost_T
- 28.4256
- margin
- -0.08
- maintenance_CAPEX_T
- 9.009
- growth_CAPEX_T
- 9.009
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 18.424
- operating_profit_T
- -2.11876
- margin
- -0.115
- System_LSI
- sales_T
- 7.896
- operating_profit_T
- 0.01316
- margin
- 0.0016666666666667
- MX_Network
内容を開く
- sales_T
- 141
- operating_profit_T
- 8.46
- 営業利益率
- 6.00%
- operating_cost_T
- 132.54
- margin
- 0.06
- maintenance_CAPEX_T
- 1.32132
- growth_CAPEX_T
- 1.32132
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 51.7
- operating_profit_T
- -0.2585
- 営業利益率
- -0.50%
- operating_cost_T
- 51.9585
- margin
- -0.005
- maintenance_CAPEX_T
- 0.72072
- growth_CAPEX_T
- 0.72072
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 31.02
- operating_profit_T
- 4.0326
- 営業利益率
- 13.00%
- operating_cost_T
- 26.9874
- margin
- 0.13
- maintenance_CAPEX_T
- 2.82282
- growth_CAPEX_T
- 2.82282
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 17.86
- operating_profit_T
- 1.9646
- 営業利益率
- 11.00%
- operating_cost_T
- 15.8954
- margin
- 0.11
- maintenance_CAPEX_T
- 1.14114
- growth_CAPEX_T
- 1.14114
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -51.2925
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 6020016.4840185
- NCI_book_oku
- 143691.87298774
- consolidated_equity_oku
- 6163708.3570062
- liquid_assets_oku
- 1993737.8587451
- financial_debt_oku
- 171912
- net_cash_oku
- 1821825.8587451
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 985869.17217391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 6756423.8072308
- NCI_book_oku
- 153160.73285851
- consolidated_equity_oku
- 6909584.5400893
- liquid_assets_oku
- 1906880.9938727
- financial_debt_oku
- 171912
- net_cash_oku
- 1734968.9938727
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3137627.5652175
- nonoperating_financial_investments_oku
- 1053619.2201294
- ordinary_issued
- 5731207141
- ordinary_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- preferred_treasury
- 0
- preferred_outstanding
- 746186747
- old_initial_ordinary_cohort_remnant_shares
- 5594484732
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1006029.130435
- ordinary_float_end
- 5615484732
- preferred_float_end
- 746186747
- old_common_cohort_float_end
- 5594484732
- old_cohort_fraction_of_common_end
- 0.99626
- old_holder_cash_received_oku
- 489224.320017
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 273224.320373
- actual_pro_rata_common_seller_receipts
- 215999.999644
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -115071467
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -94071467
- preferred_issued_delta
- -56184456
- old_cohort_share_delta
- -115071467
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6326075
- operating_profit_T
- 1768431
- profit_before_tax_T
- 1811347.573341
- tax_T
- 470950.369069
- group_profit_T
- 1340397.204272
- nci_profit_T
- 12063.574838
- parent_profit_T
- 1328333.629434
- ordinary_attributed_profit_T
- 1172520.424823
- preferred_attributed_profit_T
- 155813.204611
- CAPEX_T
- 1201200
- DA_T
- 552035
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1801431
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1777682.156317
- delta_WC_T
- 130000
- ordinary_dividends_declared_T
- 273224.320373
- preferred_dividends_declared_T
- 37701.986383
- ordinary_dividend_paid_T
- 273224.320373
- preferred_dividend_paid_T
- 37701.986383
- old_ordinary_dividend_received_T
- 273224.320373
- common_cancellation_buyback_T
- 215999.999644
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 83999.999822
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2412.714968
- noncash_fair_value_investment_gain_T
- 17750.047955
- maintenance_CAPEX_T
- 600600
- growth_CAPEX_T
- 600600
- cost_of_sales_and_operating_expenses_T
- 4557644
- sales_oku
- 6326075
- 売上高
- 6326075
- 営業利益（億）
- 1768431
- profit_before_tax_oku
- 1811347.573341
- owner_net_profit_oku
- 1328333.629434
- ordinary_net_profit_oku
- 1172520.424823
- preferred_net_profit_oku
- 155813.204611
- capital_oku
- 6756423.807231
- 現金（億）
- 1906880.993873
- debt_oku
- 171912
- old_holder_cash_oku
- 489224.320017
- cost_of_sales_and_operating_expenses_T
- 455.7644
- maintenance_CAPEX_T
- 60.06
- growth_CAPEX_T
- 60.06
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 34.805629690659
- old_holder_tender_cash_T
- 17.932686068396
- old_cohort_shares_sold
- 96501266.495036
- ordinary_dividends_declared_T
- 16.936279538445
- preferred_dividends_declared_T
- 2.218022135732
- ordinary_dividend_paid_T
- 16.936279538445
- preferred_dividend_paid_T
- 2.218022135732
- old_ordinary_dividend_received_T
- 16.872943622263
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 17.999999936513
- preferred_cancellation_buyback_T
- 7.0000000595227
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 96863503
- preferred_cancelled_shares
- 47208280
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5594484732
- common_outstanding_start
- 5615484732
- pref_outstanding_start
- 746186747
- sales_T
- 573.389
- operating_profit_T
- 97.7502
- profit_before_tax_T
- 102.32886026973
- tax_T
- 26.60550367013
- group_profit_T
- 75.7233565996
- nci_profit_T
- 0.6815102093964
- parent_profit_T
- 75.041846390203
- ordinary_attributed_profit_T
- 66.633389692595
- preferred_attributed_profit_T
- 8.4084566976078
- net_finance_T
- 2.3317053878615
- interest_income_T
- 2.9333973878615
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 2.2469548818677
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 101.0502
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 64.68
- commodity_DRAM
- 21.375
- NAND_SSD
- 4.196
- Foundry_System_LSI
- -0.92
- MX_Network
- 7.549
- VD_DA_other
- -0.4038
- Display
- 3.6146
- Harman
- 2.2044
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 65.2405
- CAPEX_T
- 121.03
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 1.8969548818677
- CFO_T
- 131.36690171773
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.13630204187928
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 144
- operating_profit_T
- 63.36
- 営業利益率
- 44.00%
- operating_cost_T
- 80.64
- margin
- 0.44
- maintenance_CAPEX_T
- 21.18025
- growth_CAPEX_T
- 21.18025
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 66.24
- operating_profit_T
- 35.7696
- margin
- 0.54
- server_DRAM
- sales_T
- 77.76
- operating_profit_T
- 27.5904
- margin
- 0.35481481481481
- commodity_DRAM
内容を開く
- sales_T
- 116
- operating_profit_T
- 20.88
- 営業利益率
- 18.00%
- operating_cost_T
- 95.12
- margin
- 0.18
- maintenance_CAPEX_T
- 15.12875
- growth_CAPEX_T
- 15.12875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 76
- operating_profit_T
- 3.8
- 営業利益率
- 5.00%
- operating_cost_T
- 72.2
- margin
- 0.05
- maintenance_CAPEX_T
- 9.07725
- growth_CAPEX_T
- 9.07725
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 32.9
- operating_profit_T
- -1.316
- 営業利益率
- -4.00%
- operating_cost_T
- 34.216
- margin
- -0.04
- maintenance_CAPEX_T
- 9.07725
- growth_CAPEX_T
- 9.07725
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 23.03
- operating_profit_T
- -1.72725
- margin
- -0.075
- System_LSI
- sales_T
- 9.87
- operating_profit_T
- 0.41125
- margin
- 0.041666666666667
- MX_Network
内容を開く
- sales_T
- 145.7
- operating_profit_T
- 7.285
- 営業利益率
- 5.00%
- operating_cost_T
- 138.415
- margin
- 0.05
- maintenance_CAPEX_T
- 1.33133
- growth_CAPEX_T
- 1.33133
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 53.58
- operating_profit_T
- -0.5358
- 営業利益率
- -1.00%
- operating_cost_T
- 54.1158
- margin
- -0.01
- maintenance_CAPEX_T
- 0.72618
- growth_CAPEX_T
- 0.72618
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 31.96
- operating_profit_T
- 3.5156
- 営業利益率
- 11.00%
- operating_cost_T
- 28.4444
- margin
- 0.11
- maintenance_CAPEX_T
- 2.844205
- growth_CAPEX_T
- 2.844205
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 19.74
- operating_profit_T
- 2.1714
- 営業利益率
- 11.00%
- operating_cost_T
- 17.5686
- margin
- 0.11
- maintenance_CAPEX_T
- 1.149785
- growth_CAPEX_T
- 1.149785
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -46.491
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 6756423.8072308
- NCI_book_oku
- 153160.73285851
- consolidated_equity_oku
- 6909584.5400893
- liquid_assets_oku
- 1906880.9938727
- financial_debt_oku
- 171912
- net_cash_oku
- 1734968.9938727
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3137627.5652175
- nonoperating_financial_investments_oku
- 1053619.2201294
- ordinary_issued
- 5731207141
- ordinary_treasury
- 115722409
- ordinary_outstanding
- 5615484732
- preferred_issued
- 746186747
- preferred_treasury
- 0
- preferred_outstanding
- 746186747
- old_initial_ordinary_cohort_remnant_shares
- 5594484732
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1006029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7084299.2544307
- NCI_book_oku
- 158430.81453368
- consolidated_equity_oku
- 7242730.0689644
- liquid_assets_oku
- 1517343.9739291
- financial_debt_oku
- 171912
- net_cash_oku
- 1345431.9739291
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3695522.5652175
- nonoperating_financial_investments_oku
- 1122588.7689481
- ordinary_issued
- 5634343638
- ordinary_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- preferred_treasury
- 0
- preferred_outstanding
- 698978467
- old_initial_ordinary_cohort_remnant_shares
- 5497983465.505
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1116029.130435
- ordinary_float_end
- 5539621229
- preferred_float_end
- 698978467
- old_common_cohort_float_end
- 5497983465.505
- old_cohort_fraction_of_common_end
- 0.992484
- old_holder_cash_received_oku
- 348056.296907
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 168729.436223
- actual_pro_rata_common_seller_receipts
- 179326.860684
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -96863503
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -75863503
- preferred_issued_delta
- -47208280
- old_cohort_share_delta
- -96501266.495036
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5733890
- operating_profit_T
- 977502
- profit_before_tax_T
- 1023288.602697
- tax_T
- 266055.036701
- group_profit_T
- 757233.565996
- nci_profit_T
- 6815.102094
- parent_profit_T
- 750418.463902
- ordinary_attributed_profit_T
- 666333.896926
- preferred_attributed_profit_T
- 84084.566976
- CAPEX_T
- 1210300
- DA_T
- 652405
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1010502
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1313669.017177
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 169362.795384
- preferred_dividends_declared_T
- 22180.221357
- ordinary_dividend_paid_T
- 169362.795384
- preferred_dividend_paid_T
- 22180.221357
- old_ordinary_dividend_received_T
- 168729.436223
- common_cancellation_buyback_T
- 179999.999365
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 70000.000595
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1363.020419
- noncash_fair_value_investment_gain_T
- 18969.548819
- maintenance_CAPEX_T
- 605150
- growth_CAPEX_T
- 605150
- cost_of_sales_and_operating_expenses_T
- 4756388
- sales_oku
- 5733890
- 売上高
- 5733890
- 営業利益（億）
- 977502
- profit_before_tax_oku
- 1023288.602697
- owner_net_profit_oku
- 750418.463902
- ordinary_net_profit_oku
- 666333.896926
- preferred_net_profit_oku
- 84084.566976
- capital_oku
- 7084299.254431
- 現金（億）
- 1517343.973929
- debt_oku
- 171912
- old_holder_cash_oku
- 348056.296907
- cost_of_sales_and_operating_expenses_T
- 475.6388
- maintenance_CAPEX_T
- 60.515
- growth_CAPEX_T
- 60.515
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 28.782154245969
- old_holder_tender_cash_T
- 11.821075730905
- old_cohort_shares_sold
- 64254934.445281
- ordinary_dividends_declared_T
- 17.089529497185
- preferred_dividends_declared_T
- 2.133706839142
- ordinary_dividend_paid_T
- 17.089529497185
- preferred_dividend_paid_T
- 2.133706839142
- old_ordinary_dividend_received_T
- 16.961078515064
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 11.910600037158
- preferred_cancellation_buyback_T
- 4.6318999719215
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 64741555
- preferred_cancelled_shares
- 31495808
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5497983465.505
- common_outstanding_start
- 5539621229
- pref_outstanding_start
- 698978467
- sales_T
- 572.501
- operating_profit_T
- 81.89484
- profit_before_tax_T
- 85.986342724212
- tax_T
- 22.356449108295
- group_profit_T
- 63.629893615917
- nci_profit_T
- 0.57266904254325
- parent_profit_T
- 63.057224573373
- ordinary_attributed_profit_T
- 56.227556676113
- preferred_attributed_profit_T
- 6.8296678972604
- net_finance_T
- 1.7204026544705
- interest_income_T
- 2.3220946544705
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 2.3711000697413
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 85.19484
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 65.28
- commodity_DRAM
- 8.175
- NAND_SSD
- 1.076
- Foundry_System_LSI
- -0.4124
- MX_Network
- 6.9474
- VD_DA_other
- -0.30416
- Display
- 3.483
- Harman
- 2.195
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 75.2775
- CAPEX_T
- 127.4
- delta_WC_T
- 1
- noncash_fair_value_investment_gain_T
- 2.0211000697413
- CFO_T
- 139.18629354618
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.11453380850865
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 156
- operating_profit_T
- 63.96
- 営業利益率
- 41.00%
- operating_cost_T
- 92.04
- margin
- 0.41
- maintenance_CAPEX_T
- 22.39505625
- growth_CAPEX_T
- 22.19494375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 71.76
- operating_profit_T
- 36.5976
- margin
- 0.51
- server_DRAM
- sales_T
- 84.24
- operating_profit_T
- 27.3624
- margin
- 0.32481481481481
- commodity_DRAM
内容を開く
- sales_T
- 96
- operating_profit_T
- 7.68
- 営業利益率
- 8.00%
- operating_cost_T
- 88.32
- margin
- 0.08
- maintenance_CAPEX_T
- 15.99646875
- growth_CAPEX_T
- 15.85353125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 68
- operating_profit_T
- 0.68
- 営業利益率
- 1.00%
- operating_cost_T
- 67.32
- margin
- 0.01
- maintenance_CAPEX_T
- 9.59788125
- growth_CAPEX_T
- 9.51211875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 40.42
- operating_profit_T
- -0.8084
- 営業利益率
- -2.00%
- operating_cost_T
- 41.2284
- margin
- -0.02
- maintenance_CAPEX_T
- 9.59788125
- growth_CAPEX_T
- 9.51211875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 28.294
- operating_profit_T
- -1.55617
- margin
- -0.055
- System_LSI
- sales_T
- 12.126
- operating_profit_T
- 0.74777
- margin
- 0.061666666666667
- MX_Network
内容を開く
- sales_T
- 148.52
- operating_profit_T
- 6.6834
- 営業利益率
- 4.50%
- operating_cost_T
- 141.8366
- margin
- 0.045
- maintenance_CAPEX_T
- 1.40768925
- growth_CAPEX_T
- 1.39511075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 54.52
- operating_profit_T
- -0.43616
- 営業利益率
- -0.80%
- operating_cost_T
- 54.95616
- margin
- -0.008
- maintenance_CAPEX_T
- 0.7678305
- growth_CAPEX_T
- 0.7609695
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 33.84
- operating_profit_T
- 3.384
- 営業利益率
- 10.00%
- operating_cost_T
- 30.456
- margin
- 0.1
- maintenance_CAPEX_T
- 3.007336125
- growth_CAPEX_T
- 2.980463875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 21.62
- operating_profit_T
- 2.162
- 営業利益率
- 10.00%
- operating_cost_T
- 19.458
- margin
- 0.1
- maintenance_CAPEX_T
- 1.215731625
- growth_CAPEX_T
- 1.204868375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -46.419
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 7084299.2544307
- NCI_book_oku
- 158430.81453368
- consolidated_equity_oku
- 7242730.0689644
- liquid_assets_oku
- 1517343.9739291
- financial_debt_oku
- 171912
- net_cash_oku
- 1345431.9739291
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3695522.5652175
- nonoperating_financial_investments_oku
- 1122588.7689481
- ordinary_issued
- 5634343638
- ordinary_treasury
- 94722409
- ordinary_outstanding
- 5539621229
- preferred_issued
- 698978467
- preferred_treasury
- 0
- preferred_outstanding
- 698978467
- old_initial_ordinary_cohort_remnant_shares
- 5497983465.505
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1116029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7376214.1367103
- NCI_book_oku
- 162830.16687402
- consolidated_equity_oku
- 7539044.3035844
- liquid_assets_oku
- 1226404.2078517
- financial_debt_oku
- 171912
- net_cash_oku
- 1054492.2078517
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4216747.5652175
- nonoperating_financial_investments_oku
- 1192799.7696455
- ordinary_issued
- 5569602083
- ordinary_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- preferred_treasury
- 0
- preferred_outstanding
- 667482659
- old_initial_ordinary_cohort_remnant_shares
- 5433728531.0597
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1126029.130435
- ordinary_float_end
- 5495879674
- preferred_float_end
- 667482659
- old_common_cohort_float_end
- 5433728531.0597
- old_cohort_fraction_of_common_end
- 0.988691
- old_holder_cash_received_oku
- 287821.54246
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 169610.785151
- actual_pro_rata_common_seller_receipts
- 118210.757309
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -64741555
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -43741555
- preferred_issued_delta
- -31495808
- old_cohort_share_delta
- -64254934.445281
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5725010
- operating_profit_T
- 818948.4
- profit_before_tax_T
- 859863.427242
- tax_T
- 223564.491083
- group_profit_T
- 636298.936159
- nci_profit_T
- 5726.690425
- parent_profit_T
- 630572.245734
- ordinary_attributed_profit_T
- 562275.566761
- preferred_attributed_profit_T
- 68296.678973
- CAPEX_T
- 1274000
- DA_T
- 752775
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 851948.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1391862.935462
- delta_WC_T
- 10000
- ordinary_dividends_declared_T
- 170895.294972
- preferred_dividends_declared_T
- 21337.068391
- ordinary_dividend_paid_T
- 170895.294972
- preferred_dividend_paid_T
- 21337.068391
- old_ordinary_dividend_received_T
- 169610.785151
- common_cancellation_buyback_T
- 119106.000372
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 46318.999719
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1145.338085
- noncash_fair_value_investment_gain_T
- 20211.000697
- maintenance_CAPEX_T
- 639858.75
- growth_CAPEX_T
- 634141.25
- cost_of_sales_and_operating_expenses_T
- 4906061.6
- sales_oku
- 5725010
- 売上高
- 5725010
- 営業利益（億）
- 818948.4
- profit_before_tax_oku
- 859863.427242
- owner_net_profit_oku
- 630572.245734
- ordinary_net_profit_oku
- 562275.566761
- preferred_net_profit_oku
- 68296.678973
- capital_oku
- 7376214.13671
- 現金（億）
- 1226404.207852
- debt_oku
- 171912
- old_holder_cash_oku
- 287821.54246
- cost_of_sales_and_operating_expenses_T
- 490.60616
- maintenance_CAPEX_T
- 63.985875
- growth_CAPEX_T
- 63.414125
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 35.474058807447
- old_holder_tender_cash_T
- 18.437115876347
- old_cohort_shares_sold
- 101228846.54692
- ordinary_dividends_declared_T
- 17.231811973476
- preferred_dividends_declared_T
- 2.055130268371
- ordinary_dividend_paid_T
- 17.231811973476
- preferred_dividend_paid_T
- 2.055130268371
- old_ordinary_dividend_received_T
- 17.0369429311
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 18.648000137069
- preferred_cancellation_buyback_T
- 7.2520000781219
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 102386705
- preferred_cancelled_shares
- 49719280
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5433728531.0597
- common_outstanding_start
- 5495879674
- pref_outstanding_start
- 667482659
- sales_T
- 661.2825
- operating_profit_T
- 138.2304
- profit_before_tax_T
- 141.57483167108
- tax_T
- 36.809456234481
- group_profit_T
- 104.7653754366
- nci_profit_T
- 0.94288837892939
- parent_profit_T
- 103.82248705767
- ordinary_attributed_profit_T
- 93.18940828454
- preferred_attributed_profit_T
- 10.633078773129
- net_finance_T
- 0.84695180008303
- interest_income_T
- 1.551791000083
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.4974798709966
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 141.5304
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 95.4
- commodity_DRAM
- 26.535
- NAND_SSD
- 5.196
- Foundry_System_LSI
- 0.866
- MX_Network
- 7.878
- VD_DA_other
- 0.132
- Display
- 4.3854
- Harman
- 2.383
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 83.3071
- CAPEX_T
- 135.59
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 2.1474798709966
- CFO_T
- 175.2249955656
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.18857767578588
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 196
- operating_profit_T
- 94.08
- 営業利益率
- 48.00%
- operating_cost_T
- 101.92
- margin
- 0.48
- maintenance_CAPEX_T
- 24.78386225
- growth_CAPEX_T
- 22.67263775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 90.16
- operating_profit_T
- 52.2928
- margin
- 0.58
- server_DRAM
- sales_T
- 105.84
- operating_profit_T
- 41.7872
- margin
- 0.39481481481481
- commodity_DRAM
内容を開く
- sales_T
- 124
- operating_profit_T
- 26.04
- 営業利益率
- 21.00%
- operating_cost_T
- 97.96
- margin
- 0.21
- maintenance_CAPEX_T
- 17.70275875
- growth_CAPEX_T
- 16.19474125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 80
- operating_profit_T
- 4.8
- 営業利益率
- 6.00%
- operating_cost_T
- 75.2
- margin
- 0.06
- maintenance_CAPEX_T
- 10.62165525
- growth_CAPEX_T
- 9.71684475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 47
- operating_profit_T
- 0.47
- 営業利益率
- 1.00%
- operating_cost_T
- 46.53
- margin
- 0.01
- maintenance_CAPEX_T
- 10.62165525
- growth_CAPEX_T
- 9.71684475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 32.9
- operating_profit_T
- -0.8225
- margin
- -0.025
- System_LSI
- sales_T
- 14.1
- operating_profit_T
- 1.2925
- margin
- 0.091666666666667
- MX_Network
内容を開く
- sales_T
- 152.28
- operating_profit_T
- 7.614
- 営業利益率
- 5.00%
- operating_cost_T
- 144.666
- margin
- 0.05
- maintenance_CAPEX_T
- 1.55784277
- growth_CAPEX_T
- 1.42513723
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 56.4
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 56.4
- margin
- 0
- maintenance_CAPEX_T
- 0.84973242
- growth_CAPEX_T
- 0.77734758
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 35.72
- operating_profit_T
- 4.2864
- 営業利益率
- 12.00%
- operating_cost_T
- 31.4336
- margin
- 0.12
- maintenance_CAPEX_T
- 3.328118645
- growth_CAPEX_T
- 3.044611355
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 23.5
- operating_profit_T
- 2.35
- 営業利益率
- 10.00%
- operating_cost_T
- 21.15
- margin
- 0.1
- maintenance_CAPEX_T
- 1.345409665
- growth_CAPEX_T
- 1.230800335
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -53.6175
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 7376214.1367103
- NCI_book_oku
- 162830.16687402
- consolidated_equity_oku
- 7539044.3035844
- liquid_assets_oku
- 1226404.2078517
- financial_debt_oku
- 171912
- net_cash_oku
- 1054492.2078517
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4216747.5652175
- nonoperating_financial_investments_oku
- 1192799.7696455
- ordinary_issued
- 5569602083
- ordinary_treasury
- 73722409
- ordinary_outstanding
- 5495879674
- preferred_issued
- 667482659
- preferred_treasury
- 0
- preferred_outstanding
- 667482659
- old_initial_ordinary_cohort_remnant_shares
- 5433728531.0597
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1126029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7981569.5827167
- NCI_book_oku
- 170191.27390546
- consolidated_equity_oku
- 8151760.8566221
- liquid_assets_oku
- 1118998.9621794
- financial_debt_oku
- 171912
- net_cash_oku
- 947086.96217945
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4739576.5652175
- nonoperating_financial_investments_oku
- 1264274.5683554
- ordinary_issued
- 5467215378
- ordinary_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- preferred_treasury
- 0
- preferred_outstanding
- 617763379
- old_initial_ordinary_cohort_remnant_shares
- 5332499684.5128
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1266029.130435
- ordinary_float_end
- 5414492969
- preferred_float_end
- 617763379
- old_common_cohort_float_end
- 5332499684.5128
- old_cohort_fraction_of_common_end
- 0.984857
- old_holder_cash_received_oku
- 354740.588074
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170369.429311
- actual_pro_rata_common_seller_receipts
- 184371.158763
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -102386705
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -81386705
- preferred_issued_delta
- -49719280
- old_cohort_share_delta
- -101228846.54692
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6612825
- operating_profit_T
- 1382304
- profit_before_tax_T
- 1415748.316711
- tax_T
- 368094.562345
- group_profit_T
- 1047653.754366
- nci_profit_T
- 9428.883789
- parent_profit_T
- 1038224.870577
- ordinary_attributed_profit_T
- 931894.082845
- preferred_attributed_profit_T
- 106330.787731
- CAPEX_T
- 1355900
- DA_T
- 833071
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1415304
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1752249.955656
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 172318.119735
- preferred_dividends_declared_T
- 20551.302684
- ordinary_dividend_paid_T
- 172318.119735
- preferred_dividend_paid_T
- 20551.302684
- old_ordinary_dividend_received_T
- 170369.429311
- common_cancellation_buyback_T
- 186480.001371
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 72520.000781
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1885.776758
- noncash_fair_value_investment_gain_T
- 21474.79871
- maintenance_CAPEX_T
- 708110.35
- growth_CAPEX_T
- 647789.65
- cost_of_sales_and_operating_expenses_T
- 5230521
- sales_oku
- 6612825
- 売上高
- 6612825
- 営業利益（億）
- 1382304
- profit_before_tax_oku
- 1415748.316711
- owner_net_profit_oku
- 1038224.870577
- ordinary_net_profit_oku
- 931894.082845
- preferred_net_profit_oku
- 106330.787731
- capital_oku
- 7981569.582717
- 現金（億）
- 1118998.962179
- debt_oku
- 171912
- old_holder_cash_oku
- 354740.588074
- cost_of_sales_and_operating_expenses_T
- 523.0521
- maintenance_CAPEX_T
- 70.811035
- growth_CAPEX_T
- 64.778965
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 35.734396959535
- old_holder_tender_cash_T
- 18.684701329867
- old_cohort_shares_sold
- 103623744.35662
- ordinary_dividends_declared_T
- 17.311854209488
- preferred_dividends_declared_T
- 1.934317120027
- ordinary_dividend_paid_T
- 17.311854209488
- preferred_dividend_paid_T
- 1.934317120027
- old_ordinary_dividend_received_T
- 17.049695629668
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 18.971999993221
- preferred_cancellation_buyback_T
- 7.3780000724618
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 105217078
- preferred_cancelled_shares
- 51001052
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5332499684.5128
- common_outstanding_start
- 5414492969
- pref_outstanding_start
- 617763379
- sales_T
- 735.042
- operating_profit_T
- 183.57604
- profit_before_tax_T
- 186.82613123865
- tax_T
- 48.574794122049
- group_profit_T
- 138.2513371166
- nci_profit_T
- 1.2442620340494
- parent_profit_T
- 137.00707508255
- ordinary_attributed_profit_T
- 123.83880517524
- preferred_attributed_profit_T
- 13.168269907311
- net_finance_T
- 0.62395672997539
- interest_income_T
- 1.3287959299754
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.6261345086746
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 186.87604
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 117.6
- commodity_DRAM
- 39.695
- NAND_SSD
- 12.356
- Foundry_System_LSI
- 1.524
- MX_Network
- 8.9496
- VD_DA_other
- 0.30684
- Display
- 4.8648
- Harman
- 2.8248
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 91.3367
- CAPEX_T
- 140.14
- delta_WC_T
- 20
- noncash_fair_value_investment_gain_T
- 2.2761345086746
- CFO_T
- 210.61190260793
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.24885240680988
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 228
- operating_profit_T
- 116.28
- 営業利益率
- 51.00%
- operating_cost_T
- 111.72
- margin
- 0.51
- maintenance_CAPEX_T
- 27.17266825
- growth_CAPEX_T
- 21.87633175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 104.88
- operating_profit_T
- 63.9768
- margin
- 0.61
- server_DRAM
- sales_T
- 123.12
- operating_profit_T
- 52.3032
- margin
- 0.42481481481481
- commodity_DRAM
内容を開く
- sales_T
- 140
- operating_profit_T
- 39.2
- 営業利益率
- 28.00%
- operating_cost_T
- 100.8
- margin
- 0.28
- maintenance_CAPEX_T
- 19.40904875
- growth_CAPEX_T
- 15.62595125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 92
- operating_profit_T
- 11.96
- 営業利益率
- 13.00%
- operating_cost_T
- 80.04
- margin
- 0.13
- maintenance_CAPEX_T
- 11.64542925
- growth_CAPEX_T
- 9.37557075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 56.4
- operating_profit_T
- 1.128
- 営業利益率
- 2.00%
- operating_cost_T
- 55.272
- margin
- 0.02
- maintenance_CAPEX_T
- 11.64542925
- growth_CAPEX_T
- 9.37557075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 39.48
- operating_profit_T
- -0.5922
- margin
- -0.015
- System_LSI
- sales_T
- 16.92
- operating_profit_T
- 1.7202
- margin
- 0.10166666666667
- MX_Network
内容を開く
- sales_T
- 157.92
- operating_profit_T
- 8.6856
- 営業利益率
- 5.50%
- operating_cost_T
- 149.2344
- margin
- 0.055
- maintenance_CAPEX_T
- 1.70799629
- growth_CAPEX_T
- 1.37508371
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58.28
- operating_profit_T
- 0.17484
- 営業利益率
- 0.30%
- operating_cost_T
- 58.10516
- margin
- 0.003
- maintenance_CAPEX_T
- 0.93163434
- growth_CAPEX_T
- 0.75004566
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.66
- operating_profit_T
- 4.7658
- 営業利益率
- 13.00%
- operating_cost_T
- 31.8942
- margin
- 0.13
- maintenance_CAPEX_T
- 3.648901165
- growth_CAPEX_T
- 2.937678835
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 25.38
- operating_profit_T
- 2.7918
- 営業利益率
- 11.00%
- operating_cost_T
- 22.5882
- margin
- 0.11
- maintenance_CAPEX_T
- 1.475087705
- growth_CAPEX_T
- 1.187572295
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -59.598
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 7981569.5827167
- NCI_book_oku
- 170191.27390546
- consolidated_equity_oku
- 8151760.8566221
- liquid_assets_oku
- 1118998.9621794
- financial_debt_oku
- 171912
- net_cash_oku
- 947086.96217945
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4739576.5652175
- nonoperating_financial_investments_oku
- 1264274.5683554
- ordinary_issued
- 5467215378
- ordinary_treasury
- 52722409
- ordinary_outstanding
- 5414492969
- preferred_issued
- 617763379
- preferred_treasury
- 0
- preferred_outstanding
- 617763379
- old_initial_ordinary_cohort_remnant_shares
- 5332499684.5128
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1266029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8914678.6195902
- NCI_book_oku
- 179963.37017785
- consolidated_equity_oku
- 9094641.989768
- liquid_assets_oku
- 1315267.7502386
- financial_debt_oku
- 171912
- net_cash_oku
- 1143355.7502386
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5227609.5652175
- nonoperating_financial_investments_oku
- 1337035.9134422
- ordinary_issued
- 5361998300
- ordinary_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- preferred_treasury
- 0
- preferred_outstanding
- 566762327
- old_initial_ordinary_cohort_remnant_shares
- 5228875940.1561
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1466029.130435
- ordinary_float_end
- 5330275891
- preferred_float_end
- 566762327
- old_common_cohort_float_end
- 5228875940.1561
- old_cohort_fraction_of_common_end
- 0.980977
- old_holder_cash_received_oku
- 357343.969595
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170496.956297
- actual_pro_rata_common_seller_receipts
- 186847.013299
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -105217078
- ordinary_treasury_delta
- -21000000
- ordinary_float_delta
- -84217078
- preferred_issued_delta
- -51001052
- old_cohort_share_delta
- -103623744.35662
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7350420
- operating_profit_T
- 1835760.4
- profit_before_tax_T
- 1868261.312386
- tax_T
- 485747.94122
- group_profit_T
- 1382513.371166
- nci_profit_T
- 12442.62034
- parent_profit_T
- 1370070.750826
- ordinary_attributed_profit_T
- 1238388.051752
- preferred_attributed_profit_T
- 131682.699073
- CAPEX_T
- 1401400
- DA_T
- 913367
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1868760.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2106119.026079
- delta_WC_T
- 200000
- ordinary_dividends_declared_T
- 173118.542095
- preferred_dividends_declared_T
- 19343.1712
- ordinary_dividend_paid_T
- 173118.542095
- preferred_dividend_paid_T
- 19343.1712
- old_ordinary_dividend_received_T
- 170496.956297
- common_cancellation_buyback_T
- 189719.999932
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 73780.000725
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2488.524068
- noncash_fair_value_investment_gain_T
- 22761.345087
- maintenance_CAPEX_T
- 776361.95
- growth_CAPEX_T
- 625038.05
- cost_of_sales_and_operating_expenses_T
- 5514659.6
- sales_oku
- 7350420
- 売上高
- 7350420
- 営業利益（億）
- 1835760.4
- profit_before_tax_oku
- 1868261.312386
- owner_net_profit_oku
- 1370070.750826
- ordinary_net_profit_oku
- 1238388.051752
- preferred_net_profit_oku
- 131682.699073
- capital_oku
- 8914678.61959
- 現金（億）
- 1315267.750239
- debt_oku
- 171912
- old_holder_cash_oku
- 357343.969595
- cost_of_sales_and_operating_expenses_T
- 551.46596
- maintenance_CAPEX_T
- 77.636195
- growth_CAPEX_T
- 62.503805
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 37.760162201718
- old_holder_tender_cash_T
- 20.718773445654
- old_cohort_shares_sold
- 116122835.6904
- ordinary_dividends_declared_T
- 17.371860544256
- preferred_dividends_declared_T
- 1.802827736799
- ordinary_dividend_paid_T
- 17.371860544256
- preferred_dividend_paid_T
- 1.802827736799
- old_ordinary_dividend_received_T
- 17.041388756064
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 19.29600000539
- preferred_cancellation_buyback_T
- 7.5040000162619
- employee_treasury_purchases_T
- 1.8245581896024
- employee_treasury_purchased_shares
- 10277591
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 108097134
- preferred_cancelled_shares
- 52301789
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5228875940.1561
- common_outstanding_start
- 5330275891
- pref_outstanding_start
- 566762327
- sales_T
- 712.6015
- operating_profit_T
- 146.18964
- profit_before_tax_T
- 149.91917773398
- tax_T
- 38.978986210835
- group_profit_T
- 110.94019152315
- nci_profit_T
- 0.99846172370832
- parent_profit_T
- 109.94172979944
- ordinary_attributed_profit_T
- 100.10005962707
- preferred_attributed_profit_T
- 9.8416701723675
- net_finance_T
- 0.97243280415154
- interest_income_T
- 1.6772720041515
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.7571049298307
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 149.48964
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 96.264
- commodity_DRAM
- 24.495
- NAND_SSD
- 8.46
- Foundry_System_LSI
- 3.028
- MX_Network
- 10.0776
- VD_DA_other
- 0.37264
- Display
- 5.1092
- Harman
- 2.9282
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 100.37
- CAPEX_T
- 143.78
- delta_WC_T
- 7
- noncash_fair_value_investment_gain_T
- 2.4071049298307
- CFO_T
- 205.20308659332
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.19969234474166
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 206.4
- operating_profit_T
- 94.944
- 営業利益率
- 46.00%
- operating_cost_T
- 111.456
- margin
- 0.46
- maintenance_CAPEX_T
- 29.860075
- growth_CAPEX_T
- 20.462925
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 94.944
- operating_profit_T
- 53.16864
- margin
- 0.56
- server_DRAM
- sales_T
- 111.456
- operating_profit_T
- 41.77536
- margin
- 0.37481481481481
- commodity_DRAM
内容を開く
- sales_T
- 120
- operating_profit_T
- 24
- 営業利益率
- 20.00%
- operating_cost_T
- 96
- margin
- 0.2
- maintenance_CAPEX_T
- 21.328625
- growth_CAPEX_T
- 14.616375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 89.6
- operating_profit_T
- 8.064
- 営業利益率
- 9.00%
- operating_cost_T
- 81.536
- margin
- 0.09
- maintenance_CAPEX_T
- 12.797175
- growth_CAPEX_T
- 8.769825
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 65.8
- operating_profit_T
- 2.632
- 営業利益率
- 4.00%
- operating_cost_T
- 63.168
- margin
- 0.04
- maintenance_CAPEX_T
- 12.797175
- growth_CAPEX_T
- 8.769825
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 46.06
- operating_profit_T
- 0.2303
- margin
- 0.005
- System_LSI
- sales_T
- 19.74
- operating_profit_T
- 2.4017
- margin
- 0.12166666666667
- MX_Network
内容を開く
- sales_T
- 163.56
- operating_profit_T
- 9.8136
- 営業利益率
- 6.00%
- operating_cost_T
- 153.7464
- margin
- 0.06
- maintenance_CAPEX_T
- 1.876919
- growth_CAPEX_T
- 1.286241
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 60.16
- operating_profit_T
- 0.24064
- 営業利益率
- 0.40%
- operating_cost_T
- 59.91936
- margin
- 0.004
- maintenance_CAPEX_T
- 1.023774
- growth_CAPEX_T
- 0.701586
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38.54
- operating_profit_T
- 5.0102
- 営業利益率
- 13.00%
- operating_cost_T
- 33.5298
- margin
- 0.13
- maintenance_CAPEX_T
- 4.0097815
- growth_CAPEX_T
- 2.7478785
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 26.32
- operating_profit_T
- 2.8952
- 営業利益率
- 11.00%
- operating_cost_T
- 23.4248
- margin
- 0.11
- maintenance_CAPEX_T
- 1.6209755
- growth_CAPEX_T
- 1.1108445
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -57.7785
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 8914678.6195902
- NCI_book_oku
- 179963.37017785
- consolidated_equity_oku
- 9094641.989768
- liquid_assets_oku
- 1315267.7502386
- financial_debt_oku
- 171912
- net_cash_oku
- 1143355.7502386
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5227609.5652175
- nonoperating_financial_investments_oku
- 1337035.9134422
- ordinary_issued
- 5361998300
- ordinary_treasury
- 31722409
- ordinary_outstanding
- 5330275891
- preferred_issued
- 566762327
- preferred_treasury
- 0
- preferred_outstanding
- 566762327
- old_initial_ordinary_cohort_remnant_shares
- 5228875940.1561
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1466029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9555103.4526615
- NCI_book_oku
- 187769.06396752
- consolidated_equity_oku
- 9742872.516629
- liquid_assets_oku
- 1399509.2278013
- financial_debt_oku
- 171912
- net_cash_oku
- 1227597.2278013
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5661709.5652175
- nonoperating_financial_investments_oku
- 1411106.9627405
- ordinary_issued
- 5253901166
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- preferred_treasury
- 0
- preferred_outstanding
- 514460538
- old_initial_ordinary_cohort_remnant_shares
- 5112753104.4657
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1536029.130435
- ordinary_float_end
- 5232901166
- preferred_float_end
- 514460538
- old_common_cohort_float_end
- 5112753104.4657
- old_cohort_fraction_of_common_end
- 0.97704
- old_holder_cash_received_oku
- 377601.622017
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170413.887561
- actual_pro_rata_common_seller_receipts
- 207187.734457
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -108097134
- ordinary_treasury_delta
- -10722409
- ordinary_float_delta
- -97374725
- preferred_issued_delta
- -52301789
- old_cohort_share_delta
- -116122835.6904
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7126015
- operating_profit_T
- 1461896.4
- profit_before_tax_T
- 1499191.77734
- tax_T
- 389789.862108
- group_profit_T
- 1109401.915231
- nci_profit_T
- 9984.617237
- parent_profit_T
- 1099417.297994
- ordinary_attributed_profit_T
- 1001000.596271
- preferred_attributed_profit_T
- 98416.701724
- CAPEX_T
- 1437800
- DA_T
- 1003700
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1494896.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2052030.865933
- delta_WC_T
- 70000
- ordinary_dividends_declared_T
- 173718.605443
- preferred_dividends_declared_T
- 18028.277368
- ordinary_dividend_paid_T
- 173718.605443
- preferred_dividend_paid_T
- 18028.277368
- old_ordinary_dividend_received_T
- 170413.887561
- common_cancellation_buyback_T
- 192960.000054
- employee_treasury_purchases_T
- 18245.581896
- preferred_cancellation_buyback_T
- 75040.000163
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1996.923447
- noncash_fair_value_investment_gain_T
- 24071.049298
- maintenance_CAPEX_T
- 853145
- growth_CAPEX_T
- 584655
- cost_of_sales_and_operating_expenses_T
- 5664118.6
- sales_oku
- 7126015
- 売上高
- 7126015
- 営業利益（億）
- 1461896.4
- profit_before_tax_oku
- 1499191.77734
- owner_net_profit_oku
- 1099417.297994
- ordinary_net_profit_oku
- 1001000.596271
- preferred_net_profit_oku
- 98416.701724
- capital_oku
- 9555103.452661
- 現金（億）
- 1399509.227801
- debt_oku
- 171912
- old_holder_cash_oku
- 377601.622017
- cost_of_sales_and_operating_expenses_T
- 566.41186
- maintenance_CAPEX_T
- 85.3145
- growth_CAPEX_T
- 58.4655
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 33.129512452726
- old_holder_tender_cash_T
- 16.066276167101
- old_cohort_shares_sold
- 91025019.183248
- ordinary_dividends_declared_T
- 17.464216876968
- preferred_dividends_declared_T
- 1.685905937292
- ordinary_dividend_paid_T
- 17.464216876968
- preferred_dividend_paid_T
- 1.685905937292
- old_ordinary_dividend_received_T
- 17.063236285625
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 12.753000021588
- preferred_cancellation_buyback_T
- 4.9595000998653
- employee_treasury_purchases_T
- 3.6908284931632
- employee_treasury_purchased_shares
- 21000000
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 72164078
- preferred_cancelled_shares
- 34852591
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5112753104.4657
- common_outstanding_start
- 5232901166
- pref_outstanding_start
- 514460538
- sales_T
- 678.4135
- operating_profit_T
- 107.8988
- profit_before_tax_T
- 112.07506447911
- tax_T
- 29.139516764569
- group_profit_T
- 82.935547714544
- nci_profit_T
- 0.74641992943089
- parent_profit_T
- 82.189127785113
- ordinary_attributed_profit_T
- 75.199969541704
- preferred_attributed_profit_T
- 6.989158243409
- net_finance_T
- 1.2858316605455
- interest_income_T
- 1.9906708605455
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 2.8904328185677
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 111.1988
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 75.12
- commodity_DRAM
- 12.375
- NAND_SSD
- 1.916
- Foundry_System_LSI
- 3.921
- MX_Network
- 10.416
- VD_DA_other
- 0.132
- Display
- 5.4288
- Harman
- 3.135
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 108.3996
- CAPEX_T
- 150.15
- delta_WC_T
- -4
- noncash_fair_value_investment_gain_T
- 2.5404328185677
- CFO_T
- 196.09471489598
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.14928398588618
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 180
- operating_profit_T
- 73.8
- 営業利益率
- 41.00%
- operating_cost_T
- 106.2
- margin
- 0.41
- maintenance_CAPEX_T
- 32.248881
- growth_CAPEX_T
- 20.303619
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 82.8
- operating_profit_T
- 42.228
- margin
- 0.51
- server_DRAM
- sales_T
- 97.2
- operating_profit_T
- 31.572
- margin
- 0.32481481481481
- commodity_DRAM
内容を開く
- sales_T
- 108
- operating_profit_T
- 11.88
- 営業利益率
- 11.00%
- operating_cost_T
- 96.12
- margin
- 0.11
- maintenance_CAPEX_T
- 23.034915
- growth_CAPEX_T
- 14.502585
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 76
- operating_profit_T
- 1.52
- 営業利益率
- 2.00%
- operating_cost_T
- 74.48
- margin
- 0.02
- maintenance_CAPEX_T
- 13.820949
- growth_CAPEX_T
- 8.701551
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 70.5
- operating_profit_T
- 3.525
- 営業利益率
- 5.00%
- operating_cost_T
- 66.975
- margin
- 0.05
- maintenance_CAPEX_T
- 13.820949
- growth_CAPEX_T
- 8.701551
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 49.35
- operating_profit_T
- 0.74025
- margin
- 0.015
- System_LSI
- sales_T
- 21.15
- operating_profit_T
- 2.78475
- margin
- 0.13166666666667
- MX_Network
内容を開く
- sales_T
- 169.2
- operating_profit_T
- 10.152
- 営業利益率
- 6.00%
- operating_cost_T
- 159.048
- margin
- 0.06
- maintenance_CAPEX_T
- 2.02707252
- growth_CAPEX_T
- 1.27622748
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.04
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 62.04
- margin
- 0
- maintenance_CAPEX_T
- 1.10567592
- growth_CAPEX_T
- 0.69612408
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39.48
- operating_profit_T
- 5.3298
- 営業利益率
- 13.50%
- operating_cost_T
- 34.1502
- margin
- 0.135
- maintenance_CAPEX_T
- 4.33056402
- growth_CAPEX_T
- 2.72648598
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.2
- operating_profit_T
- 3.102
- 営業利益率
- 11.00%
- operating_cost_T
- 25.098
- margin
- 0.11
- maintenance_CAPEX_T
- 1.75065354
- growth_CAPEX_T
- 1.10219646
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -55.0065
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 9555103.4526615
- NCI_book_oku
- 187769.06396752
- consolidated_equity_oku
- 9742872.516629
- liquid_assets_oku
- 1399509.2278013
- financial_debt_oku
- 171912
- net_cash_oku
- 1227597.2278013
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5661709.5652175
- nonoperating_financial_investments_oku
- 1411106.9627405
- ordinary_issued
- 5253901166
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5232901166
- preferred_issued
- 514460538
- preferred_treasury
- 0
- preferred_outstanding
- 514460538
- old_initial_ordinary_cohort_remnant_shares
- 5112753104.4657
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1536029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9990460.2162238
- NCI_book_oku
- 193558.42340297
- consolidated_equity_oku
- 10184018.639627
- liquid_assets_oku
- 1401929.0226134
- financial_debt_oku
- 171912
- net_cash_oku
- 1230017.0226134
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6079213.5652175
- nonoperating_financial_investments_oku
- 1486511.2909262
- ordinary_issued
- 5181737088
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- preferred_treasury
- 0
- preferred_outstanding
- 479607947
- old_initial_ordinary_cohort_remnant_shares
- 5021728085.2825
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1496029.130435
- ordinary_float_end
- 5160737088
- preferred_float_end
- 479607947
- old_common_cohort_float_end
- 5021728085.2825
- old_cohort_fraction_of_common_end
- 0.973064
- old_holder_cash_received_oku
- 331295.124527
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170632.362856
- actual_pro_rata_common_seller_receipts
- 160662.761671
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -72164078
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -72164078
- preferred_issued_delta
- -34852591
- old_cohort_share_delta
- -91025019.183248
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6784135
- operating_profit_T
- 1078988
- profit_before_tax_T
- 1120750.644791
- tax_T
- 291395.167646
- group_profit_T
- 829355.477145
- nci_profit_T
- 7464.199294
- parent_profit_T
- 821891.277851
- ordinary_attributed_profit_T
- 751999.695417
- preferred_attributed_profit_T
- 69891.582434
- CAPEX_T
- 1501500
- DA_T
- 1083996
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1111988
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1960947.14896
- delta_WC_T
- -40000
- ordinary_dividends_declared_T
- 174642.16877
- preferred_dividends_declared_T
- 16859.059373
- ordinary_dividend_paid_T
- 174642.16877
- preferred_dividend_paid_T
- 16859.059373
- old_ordinary_dividend_received_T
- 170632.362856
- common_cancellation_buyback_T
- 127530.000216
- employee_treasury_purchases_T
- 36908.284932
- preferred_cancellation_buyback_T
- 49595.000999
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 1492.839859
- noncash_fair_value_investment_gain_T
- 25404.328186
- maintenance_CAPEX_T
- 921396.6
- growth_CAPEX_T
- 580103.4
- cost_of_sales_and_operating_expenses_T
- 5705147
- sales_oku
- 6784135
- 売上高
- 6784135
- 営業利益（億）
- 1078988
- profit_before_tax_oku
- 1120750.644791
- owner_net_profit_oku
- 821891.277851
- ordinary_net_profit_oku
- 751999.695417
- preferred_net_profit_oku
- 69891.582434
- capital_oku
- 9990460.216224
- 現金（億）
- 1401929.022613
- debt_oku
- 171912
- old_holder_cash_oku
- 331295.124527
- cost_of_sales_and_operating_expenses_T
- 570.5147
- maintenance_CAPEX_T
- 92.13966
- growth_CAPEX_T
- 58.01034
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 39.981700722616
- old_holder_tender_cash_T
- 22.96231401799
- old_cohort_shares_sold
- 131358021.95462
- ordinary_dividends_declared_T
- 17.490508982156
- preferred_dividends_declared_T
- 1.574050819588
- ordinary_dividend_paid_T
- 17.490508982156
- preferred_dividend_paid_T
- 1.574050819588
- old_ordinary_dividend_received_T
- 17.019386704626
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 19.944000137479
- preferred_cancellation_buyback_T
- 7.755999965655
- employee_treasury_purchases_T
- 3.6539453439274
- employee_treasury_purchased_shares
- 21000000
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 113994210
- preferred_cancelled_shares
- 54955152
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5021728085.2825
- common_outstanding_start
- 5160737088
- pref_outstanding_start
- 479607947
- sales_T
- 741.295
- operating_profit_T
- 150.47962
- profit_before_tax_T
- 154.59915078307
- tax_T
- 40.195779203599
- group_profit_T
- 114.40337157947
- nci_profit_T
- 1.0296303442153
- parent_profit_T
- 113.37374123526
- ordinary_attributed_profit_T
- 104.57401216865
- preferred_attributed_profit_T
- 8.7997290666104
- net_finance_T
- 1.0933701737712
- interest_income_T
- 1.7982093737712
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 3.0261606093019
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 153.77962
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 102.84
- commodity_DRAM
- 23.295
- NAND_SSD
- 5.196
- Foundry_System_LSI
- 4.25
- MX_Network
- 9.8285
- VD_DA_other
- 0.38392
- Display
- 5.8894
- Harman
- 3.3418
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 115.4255
- CAPEX_T
- 154.7
- delta_WC_T
- 13
- noncash_fair_value_investment_gain_T
- 2.6761606093019
- CFO_T
- 217.45271097017
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.20592606884305
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 216
- operating_profit_T
- 101.52
- 営業利益率
- 47.00%
- operating_cost_T
- 114.48
- margin
- 0.47
- maintenance_CAPEX_T
- 34.33908625
- growth_CAPEX_T
- 19.80591375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 99.36
- operating_profit_T
- 56.6352
- margin
- 0.57
- server_DRAM
- sales_T
- 116.64
- operating_profit_T
- 44.8848
- margin
- 0.38481481481481
- commodity_DRAM
内容を開く
- sales_T
- 120
- operating_profit_T
- 22.8
- 営業利益率
- 19.00%
- operating_cost_T
- 97.2
- margin
- 0.19
- maintenance_CAPEX_T
- 24.52791875
- growth_CAPEX_T
- 14.14708125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 80
- operating_profit_T
- 4.8
- 営業利益率
- 6.00%
- operating_cost_T
- 75.2
- margin
- 0.06
- maintenance_CAPEX_T
- 14.71675125
- growth_CAPEX_T
- 8.48824875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 77.08
- operating_profit_T
- 3.854
- 営業利益率
- 5.00%
- operating_cost_T
- 73.226
- margin
- 0.05
- maintenance_CAPEX_T
- 14.71675125
- growth_CAPEX_T
- 8.48824875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 53.956
- operating_profit_T
- 0.80934
- margin
- 0.015
- System_LSI
- sales_T
- 23.124
- operating_profit_T
- 3.04466
- margin
- 0.13166666666667
- MX_Network
内容を開く
- sales_T
- 173.9
- operating_profit_T
- 9.5645
- 営業利益率
- 5.50%
- operating_cost_T
- 164.3355
- margin
- 0.055
- maintenance_CAPEX_T
- 2.15845685
- growth_CAPEX_T
- 1.24494315
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.98
- operating_profit_T
- 0.25192
- 営業利益率
- 0.40%
- operating_cost_T
- 62.72808
- margin
- 0.004
- maintenance_CAPEX_T
- 1.1773401
- growth_CAPEX_T
- 0.6790599
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41.36
- operating_profit_T
- 5.7904
- 営業利益率
- 14.00%
- operating_cost_T
- 35.5696
- margin
- 0.14
- maintenance_CAPEX_T
- 4.611248725
- growth_CAPEX_T
- 2.659651275
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30.08
- operating_profit_T
- 3.3088
- 営業利益率
- 11.00%
- operating_cost_T
- 26.7712
- margin
- 0.11
- maintenance_CAPEX_T
- 1.864121825
- growth_CAPEX_T
- 1.075178175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -60.105
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 9990460.2162238
- NCI_book_oku
- 193558.42340297
- consolidated_equity_oku
- 10184018.639627
- liquid_assets_oku
- 1401929.0226134
- financial_debt_oku
- 171912
- net_cash_oku
- 1230017.0226134
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6079213.5652175
- nonoperating_financial_investments_oku
- 1486511.2909262
- ordinary_issued
- 5181737088
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5160737088
- preferred_issued
- 479607947
- preferred_treasury
- 0
- preferred_outstanding
- 479607947
- old_initial_ordinary_cohort_remnant_shares
- 5021728085.2825
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1496029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 10639012.576088
- NCI_book_oku
- 201613.46615669
- consolidated_equity_oku
- 10840626.042245
- liquid_assets_oku
- 1473211.8191387
- financial_debt_oku
- 171912
- net_cash_oku
- 1301299.8191387
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6471958.5652175
- nonoperating_financial_investments_oku
- 1563272.8970192
- ordinary_issued
- 5067742878
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- preferred_treasury
- 0
- preferred_outstanding
- 424652795
- old_initial_ordinary_cohort_remnant_shares
- 4890370063.3279
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1626029.130435
- ordinary_float_end
- 5046742878
- preferred_float_end
- 424652795
- old_common_cohort_float_end
- 4890370063.3279
- old_cohort_fraction_of_common_end
- 0.969015
- old_holder_cash_received_oku
- 399817.007226
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170193.867046
- actual_pro_rata_common_seller_receipts
- 229623.14018
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -113994210
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -113994210
- preferred_issued_delta
- -54955152
- old_cohort_share_delta
- -131358021.95462
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7412950
- operating_profit_T
- 1504796.2
- profit_before_tax_T
- 1545991.507831
- tax_T
- 401957.792036
- group_profit_T
- 1144033.715795
- nci_profit_T
- 10296.303442
- parent_profit_T
- 1133737.412353
- ordinary_attributed_profit_T
- 1045740.121686
- preferred_attributed_profit_T
- 87997.290666
- CAPEX_T
- 1547000
- DA_T
- 1154255
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 1537796.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2174527.109702
- delta_WC_T
- 130000
- ordinary_dividends_declared_T
- 174905.089822
- preferred_dividends_declared_T
- 15740.508196
- ordinary_dividend_paid_T
- 174905.089822
- preferred_dividend_paid_T
- 15740.508196
- old_ordinary_dividend_received_T
- 170193.867046
- common_cancellation_buyback_T
- 199440.001375
- employee_treasury_purchases_T
- 36539.453439
- preferred_cancellation_buyback_T
- 77559.999657
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2059.260688
- noncash_fair_value_investment_gain_T
- 26761.606093
- maintenance_CAPEX_T
- 981116.75
- growth_CAPEX_T
- 565883.25
- cost_of_sales_and_operating_expenses_T
- 5908153.8
- sales_oku
- 7412950
- 売上高
- 7412950
- 営業利益（億）
- 1504796.2
- profit_before_tax_oku
- 1545991.507831
- owner_net_profit_oku
- 1133737.412353
- ordinary_net_profit_oku
- 1045740.121686
- preferred_net_profit_oku
- 87997.290666
- capital_oku
- 10639012.576088
- 現金（億）
- 1473211.819139
- debt_oku
- 171912
- old_holder_cash_oku
- 399817.007226
- cost_of_sales_and_operating_expenses_T
- 590.81538
- maintenance_CAPEX_T
- 98.111675
- growth_CAPEX_T
- 56.588325
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 40.037676327352
- old_holder_tender_cash_T
- 23.145343070039
- old_cohort_shares_sold
- 133739063.07412
- ordinary_dividends_declared_T
- 17.432476776846
- preferred_dividends_declared_T
- 1.411093603588
- ordinary_dividend_paid_T
- 17.432476776846
- preferred_dividend_paid_T
- 1.411093603588
- old_ordinary_dividend_received_T
- 16.892333257313
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 20.267999935761
- preferred_cancellation_buyback_T
- 7.8819999465313
- employee_treasury_purchases_T
- 3.6174307749981
- employee_treasury_purchased_shares
- 21000000
- employee_treasury_granted_shares
- 21000000
- common_cancelled_shares
- 117015458
- preferred_cancelled_shares
- 56309347
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4890370063.3279
- common_outstanding_start
- 5046742878
- pref_outstanding_start
- 424652795
- sales_T
- 820.068
- operating_profit_T
- 202.2278
- profit_before_tax_T
- 206.62421735131
- tax_T
- 53.722296511341
- group_profit_T
- 152.90192083997
- nci_profit_T
- 1.3761172875597
- parent_profit_T
- 151.52580355241
- ordinary_attributed_profit_T
- 140.99074469009
- preferred_attributed_profit_T
- 10.535058862326
- net_finance_T
- 1.2320858510433
- interest_income_T
- 1.9369250510433
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 3.1643315002693
- sbc_expense_in_OP_T
- 3.3
- sbc_capital_credit_T
- 3.3
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.32
- commodity_DRAM
- 0.495
- NAND_SSD
- 0.396
- Foundry_System_LSI
- 0.396
- MX_Network
- 0.264
- VD_DA_other
- 0.132
- Display
- 0.099
- Harman
- 0.033
- __central__
- 0.165
- operating_profit_before_SBC_T
- 205.5278
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 135.32
- commodity_DRAM
- 35.439
- NAND_SSD
- 11.524
- Foundry_System_LSI
- 5.472
- MX_Network
- 9.1
- VD_DA_other
- 0.4516
- Display
- 6.021
- Harman
- 3.4452
- central_pre_SBC_OP_T
- -1.245
- DA_T
- 123.4551
- CAPEX_T
- 161.98
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 2.8143315002693
- CFO_T
- 259.8426893397
- strategic_financial_investments_T
- 5
- parent_OCI_T
- -1.4
- nci_OCI_T
- -0.0182
- NCI_dividend_paid_T
- 0.27522345751195
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 268
- operating_profit_T
- 134
- 営業利益率
- 50.00%
- operating_cost_T
- 134
- margin
- 0.5
- maintenance_CAPEX_T
- 36.72789225
- growth_CAPEX_T
- 19.96510775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 123.28
- operating_profit_T
- 73.968
- margin
- 0.6
- server_DRAM
- sales_T
- 144.72
- operating_profit_T
- 60.032
- margin
- 0.41481481481481
- commodity_DRAM
内容を開く
- sales_T
- 134.4
- operating_profit_T
- 34.944
- 営業利益率
- 26.00%
- operating_cost_T
- 99.456
- margin
- 0.26
- maintenance_CAPEX_T
- 26.23420875
- growth_CAPEX_T
- 14.26079125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 85.6
- operating_profit_T
- 11.128
- 営業利益率
- 13.00%
- operating_cost_T
- 74.472
- margin
- 0.13
- maintenance_CAPEX_T
- 15.74052525
- growth_CAPEX_T
- 8.55647475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 84.6
- operating_profit_T
- 5.076
- 営業利益率
- 6.00%
- operating_cost_T
- 79.524
- margin
- 0.06
- maintenance_CAPEX_T
- 15.74052525
- growth_CAPEX_T
- 8.55647475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 59.22
- operating_profit_T
- 1.4805
- margin
- 0.025
- System_LSI
- sales_T
- 25.38
- operating_profit_T
- 3.5955
- margin
- 0.14166666666667
- MX_Network
内容を開く
- sales_T
- 176.72
- operating_profit_T
- 8.836
- 営業利益率
- 5.00%
- operating_cost_T
- 167.884
- margin
- 0.05
- maintenance_CAPEX_T
- 2.30861037
- growth_CAPEX_T
- 1.25494963
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 63.92
- operating_profit_T
- 0.3196
- 営業利益率
- 0.50%
- operating_cost_T
- 63.6004
- margin
- 0.005
- maintenance_CAPEX_T
- 1.25924202
- growth_CAPEX_T
- 0.68451798
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42.3
- operating_profit_T
- 5.922
- 営業利益率
- 14.00%
- operating_cost_T
- 36.378
- margin
- 0.14
- maintenance_CAPEX_T
- 4.932031245
- growth_CAPEX_T
- 2.681028755
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 31.02
- operating_profit_T
- 3.4122
- 営業利益率
- 11.00%
- operating_cost_T
- 27.6078
- margin
- 0.11
- maintenance_CAPEX_T
- 1.993799865
- growth_CAPEX_T
- 1.083820135
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -66.492
- central_unallocated_op_T
- -1.41
- opening_state
内容を開く
- 親会社持分（億）
- 10639012.576088
- NCI_book_oku
- 201613.46615669
- consolidated_equity_oku
- 10840626.042245
- liquid_assets_oku
- 1473211.8191387
- financial_debt_oku
- 171912
- net_cash_oku
- 1301299.8191387
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6471958.5652175
- nonoperating_financial_investments_oku
- 1563272.8970192
- ordinary_issued
- 5067742878
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 5046742878
- preferred_issued
- 424652795
- preferred_treasury
- 0
- preferred_outstanding
- 424652795
- old_initial_ordinary_cohort_remnant_shares
- 4890370063.3279
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1626029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 11667160.601235
- NCI_book_oku
- 212440.40445717
- consolidated_equity_oku
- 11879601.005692
- liquid_assets_oku
- 1892976.4675833
- financial_debt_oku
- 171912
- net_cash_oku
- 1721064.4675833
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6857207.5652175
- nonoperating_financial_investments_oku
- 1641416.2120219
- ordinary_issued
- 4950727420
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- preferred_treasury
- 0
- preferred_outstanding
- 368343448
- old_initial_ordinary_cohort_remnant_shares
- 4756631000.2538
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1796029.130435
- ordinary_float_end
- 4929727420
- preferred_float_end
- 368343448
- old_common_cohort_float_end
- 4756631000.2538
- old_cohort_fraction_of_common_end
- 0.964887
- old_holder_cash_received_oku
- 400376.763274
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 168923.332573
- actual_pro_rata_common_seller_receipts
- 231453.4307
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -117015458
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -117015458
- preferred_issued_delta
- -56309347
- old_cohort_share_delta
- -133739063.07412
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8200680
- operating_profit_T
- 2022278
- profit_before_tax_T
- 2066242.173513
- tax_T
- 537222.965113
- group_profit_T
- 1529019.2084
- nci_profit_T
- 13761.172876
- parent_profit_T
- 1515258.035524
- ordinary_attributed_profit_T
- 1409907.446901
- preferred_attributed_profit_T
- 105350.588623
- CAPEX_T
- 1619800
- DA_T
- 1234551
- sbc_expense_in_OP_T
- 33000
- sbc_capital_credit_T
- 33000
- operating_profit_before_SBC_T
- 2055278
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2598426.893397
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 174324.767768
- preferred_dividends_declared_T
- 14110.936036
- ordinary_dividend_paid_T
- 174324.767768
- preferred_dividend_paid_T
- 14110.936036
- old_ordinary_dividend_received_T
- 168923.332573
- common_cancellation_buyback_T
- 202679.999358
- employee_treasury_purchases_T
- 36174.30775
- preferred_cancellation_buyback_T
- 78819.999465
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 50000
- parent_OCI_T
- -14000
- NCI_dividend_paid_T
- 2752.234575
- noncash_fair_value_investment_gain_T
- 28143.315003
- maintenance_CAPEX_T
- 1049368.35
- growth_CAPEX_T
- 570431.65
- cost_of_sales_and_operating_expenses_T
- 6178402
- sales_oku
- 8200680
- 売上高
- 8200680
- 営業利益（億）
- 2022278
- profit_before_tax_oku
- 2066242.173513
- owner_net_profit_oku
- 1515258.035524
- ordinary_net_profit_oku
- 1409907.446901
- preferred_net_profit_oku
- 105350.588623
- capital_oku
- 11667160.601235
- 現金（億）
- 1892976.467583
- debt_oku
- 171912
- old_holder_cash_oku
- 400376.763274
- cost_of_sales_and_operating_expenses_T
- 617.8402
- maintenance_CAPEX_T
- 104.936835
- growth_CAPEX_T
- 57.043165
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 22.577252155386
- old_holder_tender_cash_T
- 9.9344789822641
- old_cohort_shares_sold
- 57936359.977163
- ordinary_dividends_declared_T
- 17.466086367108
- preferred_dividends_declared_T
- 1.274991535488
- ordinary_dividend_paid_T
- 13.102850646404
- preferred_dividend_paid_T
- 0.97079800064
- old_ordinary_dividend_received_T
- 12.642773173122
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 10.296000139525
- preferred_cancellation_buyback_T
- 4.0040001034848
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 60044696
- preferred_cancelled_shares
- 28841735
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4756631000.2538
- common_outstanding_start
- 4929727420
- pref_outstanding_start
- 368343448
- sales_T
- 689.0523647541
- operating_profit_T
- 147.27851956284
- profit_before_tax_T
- 152.22507793904
- tax_T
- 39.57852026415
- group_profit_T
- 112.64655767489
- nci_profit_T
- 1.013819019074
- parent_profit_T
- 111.63273865581
- ordinary_attributed_profit_T
- 104.35693392598
- preferred_attributed_profit_T
- 7.2758047298354
- net_finance_T
- 2.1382203315999
- interest_income_T
- 2.7371410725835
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 2.8083380445964
- sbc_expense_in_OP_T
- 2.8040983606557
- sbc_capital_credit_T
- 2.8040983606557
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.8040983606557
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.1216393442623
- commodity_DRAM
- 0.42061475409836
- NAND_SSD
- 0.33649180327869
- Foundry_System_LSI
- 0.33649180327869
- MX_Network
- 0.22432786885246
- VD_DA_other
- 0.11216393442623
- Display
- 0.084122950819672
- Harman
- 0.028040983606557
- __central__
- 0.14020491803279
- operating_profit_before_SBC_T
- 150.0826179235
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 99.621967213115
- commodity_DRAM
- 22.853401639344
- NAND_SSD
- 6.4545245901639
- Foundry_System_LSI
- 5.8158699453552
- MX_Network
- 7.892262295082
- VD_DA_other
- 0.44284360655738
- Display
- 5.0443180327869
- Harman
- 3.0153404371585
- central_pre_SBC_OP_T
- -1.0579098360656
- DA_T
- 110.87319945355
- CAPEX_T
- 141.505
- delta_WC_T
- 6.7978142076503
- noncash_fair_value_investment_gain_T
- 2.5109336730117
- CFO_T
- 217.01510760843
- strategic_financial_investments_T
- 4.2486338797814
- parent_OCI_T
- -1.1896174863388
- nci_OCI_T
- -0.015465027322404
- NCI_dividend_paid_T
- 0.2027638038148
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 214.13114754098
- operating_profit_T
- 98.500327868852
- 営業利益率
- 46.00%
- operating_cost_T
- 115.63081967213
- margin
- 0.46
- maintenance_CAPEX_T
- 32.984776837432
- growth_CAPEX_T
- 16.541973162568
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 98.500327868852
- operating_profit_T
- 55.160183606557
- margin
- 0.56
- server_DRAM
- sales_T
- 115.63081967213
- operating_profit_T
- 43.340144262295
- margin
- 0.37481481481481
- commodity_DRAM
内容を開く
- sales_T
- 112.16393442623
- operating_profit_T
- 22.432786885246
- 営業利益率
- 20.00%
- operating_cost_T
- 89.731147540984
- margin
- 0.2
- maintenance_CAPEX_T
- 23.56055488388
- growth_CAPEX_T
- 11.81569511612
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 67.978142076503
- operating_profit_T
- 6.1180327868852
- 営業利益率
- 9.00%
- operating_cost_T
- 61.860109289617
- margin
- 0.09
- maintenance_CAPEX_T
- 14.136332930328
- growth_CAPEX_T
- 7.0894170696721
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 78.276830601093
- operating_profit_T
- 5.4793781420765
- 営業利益率
- 7.00%
- operating_cost_T
- 72.797452459016
- margin
- 0.07
- maintenance_CAPEX_T
- 14.136332930328
- growth_CAPEX_T
- 7.0894170696721
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 54.793781420765
- operating_profit_T
- 1.9177823497268
- margin
- 0.035
- System_LSI
- sales_T
- 23.483049180328
- operating_profit_T
- 3.5615957923497
- margin
- 0.15166666666667
- MX_Network
内容を開く
- sales_T
- 153.35868852459
- operating_profit_T
- 7.6679344262295
- 営業利益率
- 5.00%
- operating_cost_T
- 145.69075409836
- margin
- 0.05
- maintenance_CAPEX_T
- 2.0733288297814
- growth_CAPEX_T
- 1.0397811702186
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 55.113278688525
- operating_profit_T
- 0.33067967213115
- 営業利益率
- 0.60%
- operating_cost_T
- 54.782599016393
- margin
- 0.006
- maintenance_CAPEX_T
- 1.1309066344262
- growth_CAPEX_T
- 0.56715336557377
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.74218579235
- operating_profit_T
- 4.9601950819672
- 営業利益率
- 13.50%
- operating_cost_T
- 31.781990710383
- margin
- 0.135
- maintenance_CAPEX_T
- 4.4293843181694
- growth_CAPEX_T
- 2.2213506818306
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 27.157267759563
- operating_profit_T
- 2.9872994535519
- 営業利益率
- 11.00%
- operating_cost_T
- 24.169968306011
- margin
- 0.11
- maintenance_CAPEX_T
- 1.7906021711749
- growth_CAPEX_T
- 0.89799282882514
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -55.869110655738
- central_unallocated_op_T
- -1.1981147540984
- opening_state
内容を開く
- 親会社持分（億）
- 11667160.601235
- NCI_book_oku
- 212440.40445717
- consolidated_equity_oku
- 11879601.005692
- liquid_assets_oku
- 1892976.4675833
- financial_debt_oku
- 171912
- net_cash_oku
- 1721064.4675833
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6857207.5652175
- nonoperating_financial_investments_oku
- 1641416.2120219
- ordinary_issued
- 4950727420
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 4929727420
- preferred_issued
- 368343448
- preferred_treasury
- 0
- preferred_outstanding
- 368343448
- old_initial_ordinary_cohort_remnant_shares
- 4756631000.2538
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1796029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12469222.015081
- NCI_book_oku
- 220396.30633653
- consolidated_equity_oku
- 12689618.321417
- liquid_assets_oku
- 2319827.0779312
- financial_debt_oku
- 171912
- net_cash_oku
- 2147915.0779312
- declared_dividend_payable_oku
- 46674.29255552
- operating_ppe_oku
- 7163525.570682
- nonoperating_financial_investments_oku
- 1709011.8875498
- ordinary_issued
- 4890682724
- ordinary_treasury
- 21000000
- ordinary_outstanding
- 4869682724
- preferred_issued
- 339501713
- preferred_treasury
- 0
- preferred_outstanding
- 339501713
- old_initial_ordinary_cohort_remnant_shares
- 4698694640.2766
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1864007.2725115
- ordinary_float_end
- 4869682724
- preferred_float_end
- 339501713
- old_common_cohort_float_end
- 4698694640.2766
- old_cohort_fraction_of_common_end
- 0.964887
- old_holder_cash_received_oku
- 225772.521554
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 126427.731731
- actual_pro_rata_common_seller_receipts
- 99344.789823
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -60044696
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -60044696
- preferred_issued_delta
- -28841735
- old_cohort_share_delta
- -57936359.977163
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6890523.647541
- operating_profit_T
- 1472785.195628
- profit_before_tax_T
- 1522250.77939
- tax_T
- 395785.202641
- group_profit_T
- 1126465.576749
- nci_profit_T
- 10138.190191
- parent_profit_T
- 1116327.386558
- ordinary_attributed_profit_T
- 1043569.33926
- preferred_attributed_profit_T
- 72758.047298
- CAPEX_T
- 1415050
- DA_T
- 1108731.994536
- sbc_expense_in_OP_T
- 28040.983607
- sbc_capital_credit_T
- 28040.983607
- operating_profit_before_SBC_T
- 1500826.179235
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2170151.076084
- delta_WC_T
- 67978.142077
- ordinary_dividends_declared_T
- 174660.863671
- preferred_dividends_declared_T
- 12749.915355
- ordinary_dividend_paid_T
- 131028.506464
- preferred_dividend_paid_T
- 9707.980006
- old_ordinary_dividend_received_T
- 126427.731731
- common_cancellation_buyback_T
- 102960.001395
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 40040.001035
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 42486.338798
- parent_OCI_T
- -11896.174863
- NCI_dividend_paid_T
- 2027.638038
- noncash_fair_value_investment_gain_T
- 25109.33673
- maintenance_CAPEX_T
- 942422.195355
- growth_CAPEX_T
- 472627.804645
- cost_of_sales_and_operating_expenses_T
- 5417738.451913
- sales_oku
- 6890523.647541
- 売上高
- 6890523.647541
- 営業利益（億）
- 1472785.195628
- profit_before_tax_oku
- 1522250.77939
- owner_net_profit_oku
- 1116327.386558
- ordinary_net_profit_oku
- 1043569.33926
- preferred_net_profit_oku
- 72758.047298
- capital_oku
- 12469222.015081
- 現金（億）
- 2319827.077931
- debt_oku
- 171912
- old_holder_cash_oku
- 225772.521554
- cost_of_sales_and_operating_expenses_T
- 541.77384519126
- maintenance_CAPEX_T
- 94.242219535519
- growth_CAPEX_T
- 47.262780464481
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- irr
- 0.026297465
- pv_cashflow_oku_at_coc_k
- 2219555.182899
- pv_terminal_oku_at_coc_k
- 3417272.848854
- pv_oku_at_coc_k
- 5636828.031754
- npv_oku_at_coc_k
- -5137104.515759
- equity_value_oku_per_start_share_at_coc
- 98726.202796
- all_ledger_reconciliation_passed
- はい
- issuer_same_day_event_order_fix
2027 ex/settlement same-date: ex before payment; 2034/35 debt draw before financed buyback. No financial forecast or dated holder payout changed.
- legacy_v2_2026_56day_SBC_verification_not_current
内容を開く
- previous_unsupported_sbc_T_KRW
- 2.8
- revised_sbc_in_op_T_KRW
- 0.50595482546201
- revised_sbc_capital_credit_T_KRW
- 0.50595482546201
- old_model_to_new_model_operating_profit_delta_T_KRW
- 2.294045174538
- expense_included_in_operating_profit
- はい
- segment_central_bridge_error_oku
- -0
- historical_H1_equity_credit_is_NOT_this_expense
- はい
- 2026_55day_SBC_verification
内容を開く
- period_start
2026-11-07
- 期間末
2026-12-31
- forecast_days
- 55
- SBC_P_and_L_expense_T
- 0.49691991786448
- SBC_non_cash_equity_credit_T
- 0.49691991786448
- 2026_56day_v2_embedded_2_8T_is_unsubstantiated
- はい
- 2026_55day_embedded_prior_expense_proxy_T
- 2.75
- old_to_revised_OP_expense_adjustment_T
- 2.2530800821355
- same_SBC_amount_expensed_then_non_cash_CFO_added_back
- はい
- 2037_onward_treasury_delivery_economic_burden_retained_once
- はい
- 期間内の親会社利益合計（億）
- 10990245.187357
- boundary_events_review
- 1
内容を開く
- 想定日
2026-11-06
- 金額
- 0
- 種類
valuation_origin
- 注記
分析開始日の非現金イベント。将来CFには含めない。
金額の単位
億KRW (10^8 KRW)
事業の詳細
- revenue_divisions
内容を開く
- 1
Memory HBM/DRAM/NAND
- 2
Foundry & System LSI
- 3
Mobile MX and Networks
- 4
TV appliance VD DA
- 5
Samsung Display SDC
- 6
Harman
- IFRS_Korean_consolidation
K-IFRS consolidated subsidiary revenues and operating profits, with intersegment eliminations explicit; not a holding company FVTPL model.
- memory_sales_split_2026Q3_company_not_disclosed
- はい
- 2026Q3_disclosed_DS_T
内容を開く
- revenue
- 147.1
- operating_profit
- 106.5
- analyst_memory_subdivision_sales_T_NOT_COMPANY_REPORTED
- 140.7
- memory_subdivision_sales_company_confirmed
- 未確認
- 2026Q3_disclosed_DX_T
- revenue
- 52.1
- operating_profit
- -0.8
- MX_network_sales
- 37.7
- 2026Q3_disclosed_SDC_T
- revenue
- 8
- operating_profit
- 1.1
- 2026Q3_disclosed_Harman_T
- revenue
- 4.3
- operating_profit
- 0.6
- 2026Q3_intersegment_elimination_T
- -16.2
- foundry_and_System_LSI_scenario_operating_forecast_not_official
- はい
- 2026_expected_CAPEX_T
- 84.4
- Q3_capex_T
- 29
- 2026_9month_capex_T
- 56.9
- 2026_annual_costs_highly_cyclical
- はい
- product_level_55_period_subsegments
HBM and server DRAM separately within HBM_server_DRAM; Foundry and System LSI within Foundry_System_LSI, with an explicitly hypothetical 70/30 split; no change to group cash or reported division results.
競争力の詳細
- positive
- 1
Memory IP in HBM4 and 1c DRAM, large manufacturing scale
- 2
Vertical foundry/display/mobile integration
- 3
Strong Q3 net liquidity with short-term instruments
- negative
内容を開く
- 1
Q3 55% consolidated margin unlikely to be a perpetual EBIT margin
- 2
AI server cycle customer concentration
- 3
High sustainable fab CAPEX and depreciation
- 4
2nm foundry competitive execution
- 5
KRW FX and trade restrictions
- 6
2026 performance-linked employee treasury grants and awards
- specific_risks
内容を開く
- 1
DRAM cycle can reverse prior year pricing rapidly
- 2
HBM technology and fab qualification
- 3
NAND capacity cyclicality
- 4
Foundry yields and non-linear wafer cost
- 5
Mobile competitive margin and intersegment devices
- 6
NCI and preferred class claims separated
業界の詳細
- HBM_DRAM_NAND
DRAM supply oligopoly, AI/HBM server demand, advanced packaging and equipment investment, cyclicality; separate revenue/earnings forecasts not reported source breakdown
- foundry
Foundry competition, process yield, EUV and capex burden; profit below DS disclosed only assumed in models
- display
OLED displays cyclical customer inventory and panel pricing
- mobile
Samsung Galaxy premium and AI phone mix, global unit demand, component cost rises and competitive pricing
- consumer_appliance
Slow replacement cycles, logistic/energy/wage costs
- Harman
Automotive electronics long cycle, customer concentration
- currency
KRW vs USD trade and HBM server pricing; no user-level FX forecast in KRW model
財務・資本配分の詳細
- starting_share_book
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- preferred_nonvoting_par_dividend_annual_extra_KRW
- 1
- no_common_005930_preferred_005935_price_equating
- はい
- netcash_proxy_valuation_day_oku
- 2047016.681503
- source_reported_Q3_group_equity_oku
- 6141116
- NCI_book_proxy_oku
- 142449.36
- 2026Q3_company_dividend_record_before_entry_preholder_cash_oku
- 300030.244572
- 2026Q3_group_financial_investments_distinct_from_cash_oku
- 972416
- proportional_seller_assumption_all_case_and_all_issuer_common_buyback_dates
- はい
- old_initial_holder_never_tenders_preferred
- はい
- employee_grants_treasury_first_cancellation_is_not_assumed
- はい
- after_2036_existing_inventory_grants_reduce_old_share_value_by_dilution
- はい
- after_2036_only_unfunded_shares_trigger_new_cash_buyback
- はい
- debt_is_outstanding_total_group_financial_debt_proxy_not_the_supplemental_trade_payables
- はい
- 2026Q3_capex_not_annualized_indefinitely
- はい
評価根拠の詳細
- starting_ordinary_per_share_market_price_KRW
- 188700
- starting_preferred_market_price_KRW
- 150300
- market_per_extrapolated_from_Q3_earnings
- いいえ
- terminal_PE_convergence_used
- いいえ
- terminal_operating_DCF_uses_2033_2036_four_year_normalized_OP
- はい
- non_operating_initial_investments_97_2416T_not_also_in_cash
- はい
- terminal_reinvestment_maintenance_plus_growth_capex_and_WC
- はい
- terminal_risk_dependent_k_and_g
- はい
- preferred_class_cannot_be_added_to_common_economic_equity
- はい
- already_funded_employee_treasury_not_recharged_as_new_cash_but_not_free_of_dilution
- はい
- cutoff_2026_11_06_to_2036_11_06_days
- 3653
- end_of_horizon_unpaid_2036_Q3_dividend_handled_as_accrued_receivable_not_in_CFs
- はい
- no_arbitrary_constant_discount_to_book_equity
- はい
分析基準とデータ
- 価格・単価
- 188700
- 株数
- 5709556199
- ordinary_original_cohort_market_cap_oku
- 10773932.547513
- preferred_market_cap_oku_at_distinct_price
- 1205963.918109
- total_observed_common_plus_preferred_market_cap_oku
- 11979896.465622
- reported_interim
内容を開く
- 2026Q3_company_reporting_vs_reviewed_June
内容を開く
- 状態
Q3 company earnings-call results (external review incomplete as of Oct29), H1 externally reviewed
- 3Q_sales_T_KRW
- 195.3
- 3Q_operating_income_T_KRW
- 107.4
- 3Q_parent_NI_T_KRW
- 75.2
- 3Q_total_group_NI_T_KRW
- 75.1
- 3Q_noncontrolling_profit_T_KRW
- -0.1
- 3Q_profit_before_tax_T_KRW
- 98.5
- 3Q_tax_T_KRW
- 23.4
- 3Q_finance_income_minus_expenses_T_KRW
- -9.5
- 3Q_depreciation_T_KRW
- 11.9
- 3Q_CAPEX_T_KRW
- 29
- 3Q_reported_PPE_T_KRW
- 234.0093
- 3Q_balance_total_equity_T_KRW
- 614.1116
- 3Q_balance_group_debt_T_KRW
- 17.1912
- 3Q_liquid_assets_and_short_instruments_T_KRW
- 214.8229
- 3Q_consolidated_assets_T_KRW
- 791.8419
- 3Q_total_equity_parent_not_disclosed_in_3Q_slides
- 未確認
- H1_2026_reviewed_parent_equity_T_KRW
- 565.06474
- H1_2026_reviewed_NCI_equity_T_KRW
- 14.244936
- H1_2026_share_based_compensation_equity_credit_T_KRW
- 16.593614
- H1_2026_equity_reserve_open_T_KRW
- 0.36581
- H1_2026_equity_reserve_end_T_KRW
- 15.853248
- H1_2026_equity_reserve_net_increase_T_KRW
- 15.487438
- H1_2026_treasury_grants_at_acquisition_cost_T_KRW
- 1.106176
- H1_2026_reserve_bridge_error_T_KRW
- 0
- H1_note_15C_from_prior_accrual_to_equity_T_KRW
- 1.047102
- H1_note_15D_welfare_expense_T_KRW
- 0.370568
- H1_note_15D_wages_expense_T_KRW
- 0.332715
- H1_note_15E_long_term_wages_expense_T_KRW
- 0.021304
- H1_note_17F_PSU_expense_T_KRW
- 0.767175
- H1_note_explicit_current_expense_subtotals_T_KRW
- 1.491762
- note_C_treatment
reclassification from existing accrued expenses; cannot infer 1.047102T incremental new-period expense and add it to stock equity credit
- note_F_treatment
PSU expense disclosed; extent already present in equity transaction cannot be reconciled from note alone
- H1_equity_comp_line_NOT_automatically_new_P_and_L_expense
- はい
- undisclosed_full_SBC_expense_reconciliation_T_KRW
- 未確認
- H1_residual_if_naively_subtracting_C_D_E_F_T_KRW
- 14.05475
- H1_residual_is_not_recognized_extra_expense
- はい
- 3Q_current_period_SBC_separate_actual_expense_not_identified_in_earnings_slides
- 未確認
- 3Q_Q3_disclosure_source_ids
- 1
samsung_q3_earnings_pdf
- 2
samsung_h1_reviewed
- 11_06_share_snapshot
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- Q3_confirmed_declared_dividend
内容を開く
- board_decision_date
2026-10-29
- record_date
2026-09-30
- ordinary_DPS
- 4601
- preferred_DPS
- 4601
- total_dividend_T_KRW
- 30.003024457217
- scheduled_payment
2026-11-27
- old_holder_acquiring_on_2026_11_06_receivable
- 0
- company_liability_on_basis_proxy_T_KRW
- 30.003024457217
- declaration_before_valuation_date_is_not_a_2026_11_06_old_holder_payout
- はい
- payment_execution_confirmed_as_of_2026_11_06
- いいえ
- opening_balance_proxy
内容を開く
- 3Q_group_equity_minus_june_NCI_proxy_T_KRW
- 599.866664
- Oct1_to_Nov6_Q4_parent_NI_assumed_T_KRW
- 14.869565217391
- Q4_preopening_days_excluding_2026_11_06
- 36
- Oct1_to_Nov6_SBC_equity_credit_assumed_T_KRW
- 0.39425051334702
- Oct29_declared_3Q_dividend_equity_decrement_T_KRW
- 30.003024457217
- Oct29_declaration_subdivided_ordinary_T_KRW
- 26.311314552214
- Oct29_declaration_subdivided_preferred_T_KRW
- 3.691709905003
- Q3_dividend_liability_recognized_before_2026_11_06_not_created_on_2026_11_27
- はい
- Oct1_to_Oct6_comp_buyback_cash_equity_decrement_T_KRW
- 1.38515192825
- valuation_date_parent_equity_proxy_T_KRW
- 583.74230334527
- opening_liquid_cash_proxy_T_KRW
- 221.89286815031
- opening_debt_proxy_T_KRW
- 17.1912
- opening_existing_financial_investments_T_KRW
- 97.2416
- warning
2026Q3 parent/NCI split and Q4 before Nov6 accounts are explicit unreviewed model proxies, NOT 2026Nov6 company interim statement
- model_valuation_time_parent_equity_oku
- 5837423.033453
- model_valuation_time_parent_equity_is_IFRS_certified_actual
- いいえ
- model_valuation_time_cash_and_short_instruments_oku
- 2218928.681503
- model_valuation_time_financial_debt_proxy_oku
- 171912
- issuer_prevaluation_employee_repurchase_NOT_future_shareholder_return_oku
- 149999.998997
- price_details
内容を開く
- currency
KRW
- ordinary_close
- 188700
- preferred_close
- 150300
- ordinary_ticker
005930
- preferred_ticker
005935
- 株価基準日
2026-11-06
- official_direct_KRX_historical_close_verified
- いいえ
- observed_from
Korea Economic Daily / KRX price mirrors; not company price report
- different_preferred_and_common_prices
- はい
- 値
- 188700
- 市場
Korea Exchange / KOSPI
- 日付
2026-11-06
- price_type
closing_price
- source_id
securities_price_005930
- 状態
KRX-derived secondary closing quote, official KRX historical archive unverified
- shares_details
内容を開く
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- shares_as_of_disclosure
2026-11-04
- Nov5_to_Nov6_sharechanges_verification_status
not independently confirmed; shares are dated proxy
- ordinary_2026_11_06_exact
- 未確認
- pref_2026_11_06_exact
- 未確認
- price_par_share_KRW
- 100
- 2026Q3_dividend_eligible_common_shares
- 5718607814
- 2026Q3_dividend_eligible_preferred_shares
- 802371203
- issued_ordinary
- 5846278608
- treasury_ordinary
- 136722409
- effective_outstanding
- 5709556199
- share_date
2026-11-04
- share_date_status
last_known_proxy_not_precise_2026_11_06
- 株価の出所
2026年11月6日普通株終値188,700 KRW。複数の二次情報とサイト保有明細で照合、取引所の同日原票は未確認。
- 株数の出所
2026年11月4日時点の自己株控除後普通株5,709,556,199株を11月6日の代理値として使用。同日の自己株・株数確報は未確認。
検証上の留意点
- 1
2026年上期の会計士レビュー付き財務諸表を確認。株式報酬の資本計上額を当期費用そのものと同一視しません。
- 2
2026年Q3配当は9月30日基準日の権利であり、11月6日に取得した普通株主の将来受取に含めません。
- 3
上期以降の親会社資本、非支配持分、11月6日の株数と現金には代理値・仮定があります。
- 4
2036年終点後に支払われる権利確定済み配当は未収として扱い、終価や期間内配当へ二重計上しません。
- 5
将来の税、規制、配当、買戻し、設備投資と従業員への株式交付は未確定です。終価への依存が大きく、2037年以降の持続投資によって評価が変わります。
- 6
同じ2026年11月6日の株価・EWYウェイトを使った旧モデルとの予備比較では、Samsungの期待年率は10.345790%から10.344871%へ変化。SKを含む当時の分析済み5銘柄（ETF純資産の51.63%）に再配分した加重年率は15.240788%から15.240384%です。2026年11月9日にはSKの予定確認イベントが到達し、現在の表示対象とは異なります。
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。