AI 銘柄分析 · 10年
KB Financial Group Inc.
105560 · KRW · 分析基準日 2026-11-06
KB金融：銀行収益と規制資本からみる10年評価
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
銀行・証券・保険の収益、普通株主に帰属する資本、配当や買戻しを5シナリオで評価。2026年Q3はレビュー前の速報で、基準日の自己株数と規制資本は代理値です。韓国でETFが負担する実効源泉税は未反映。将来の配当と株主還元は予測です。
要約の補足
- thesis
High CET1 but return on ordinary common equity and RWA determine justified valuation; bank deposits fund loans and are not industrial net debt.
- opportunities
- 1
fee-led KB Securities, insurance franchise and group-wide cross-selling
- 2
manageable regulatory CET1 buffer may fund dividends and retirements
- 3
bank funding franchise and resilient deposits
- risks
内容を開く
- 1
credit cycle, household mortgages and property finance
- 2
NIM compression or rising deposit betas
- 3
capital regulation, IFRS17 insurance volatility and derivatives
- 4
provisional Q3 report and exact Nov6 shares unresolved
- 5
cash- vs equity-settled share compensation
- 6
FX, EWY dividend withholding and Korean shares ETF pass-through
- price_2026_11_06_confirmed
- はい
- taxation
Korean ETF-level effective source withholding and refunds unconfirmed; all cashflows PRE-Korean withholding; no Japan/US investor taxes or ETF management expenses
結論の補足
- ja
CET1 13.80%の韓国大手総合金融。配当・自己株買いの普通株主帰属を分けた予測評価。
- investment_case
profitability, KB Kookmin bank dominant but growth in securities/insurance; management capital allocation and loan credit cycle
- base_price_krw
- 151000
- implied_expected_pre_tax_price_krw
- 157926.36567
- implied_expected_upside
- 0.04587
- expected_IRR_from_probability_weighted_dated_holder_CF
- 0.118394525
- discount_rate_k
- 0.112
- probability_weighted_cash_dividends_and_tender_oku
- 353568.1353182
- probability_weighted_terminal_old_cohort_oku
- 972673.9012955
- conclusion
model only; does not include Korean withholding, FX, EWY expense ratio or investor-level tax
- conditional_share_denominator
Oct29 ordinary dividend resolution proxy; exact Nov6 unverified
事業
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力・事業の質
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界と環境
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価の前提と確認
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
資本コストの前提
- 資本コスト
- 11.20%
- currency
KRW
- interpretation
ordinary Korean bank common equity required return before EWY withholding
- 方法
declared analyst assumption; not inferred from current P/E/P/B
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 617,996.78 | 1,474,546.20 |
| やや強気 | 20.0% | 486,007.78 | 1,192,311.70 |
| 中立 | 40.0% | 372,028.53 | 1,006,685.06 |
| やや弱気 | 22.0% | 184,736.01 | 685,651.94 |
| 弱気 | 8.0% | 63,919.61 | 415,493.60 |
やや弱気（確率 22.0%）
銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。
日付別キャッシュフロー
- 1
内容を開く
- event_id
pessimistic_e00001
- 想定日
2026-11-10
- year
- 0.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
preflight_2026_KRX_derived
- transaction_status
known_board_for_2026_only
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2026-11-10
- target_ex_date_to_verify
2026-11-11
- target_record_date_to_verify
2026-11-12
- target_payment_date_to_verify
2026-11-27
- target_ex_date_status
KRX_settlement_rule_derived_asof_cutoff
- target_record_date_status
confirmed_board_resolution_2026_10_29
- target_payment_date_status
not_announced_forecast
- 2
内容を開く
- event_id
pessimistic_e00002
- 想定日
2026-11-11
- year
- 0.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
exchange_rule_derived_from_confirmed_record
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- entitlement_factor
- 1
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2026-11-11
- entitlement_record_date_assumed
2026-11-12
- entitlement_ex_date_status
KRX_rule_derived
- entitlement_record_date_status
board_confirmed
- 3
内容を開く
- event_id
pessimistic_e00003
- 想定日
2026-11-12
- year
- 0.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
company_confirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- record_date
2026-11-12
- cohort_dividend_receivable_oku
- 4049.1844911
- declared_company_dividend_oku
- 4049.1844911
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2026-11-11
- record_date_asof_status
board_confirmed
- entitlement_ex_date_status
KRX_rule_derived
- 4
内容を開く
- event_id
pessimistic_e00004
- 想定日
2026-11-27
- year
- 0.05749486653
- 金額
- 4049.1844911
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_payment_date_2026_board_declared
- transaction_status
board_declared_unpaid_as_of_2026_11_06
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- company_cash_out_bn
- 404.918449
- holder_record_date
2026-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2026-11-27
- payment_date_status
unannounced_assumption
- entitlement_ex_date_assumed
2026-11-11
- entitlement_ex_date_status
KRX_rule_derived_not_issuer_confirmed
- entitlement_record_date_status
board_confirmed
- ex_date_is_payment_date
- いいえ
- 5
内容を開く
- event_id
pessimistic_e00005
- 想定日
2026-12-14
- year
- 0.10403832991
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2026-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 6
内容を開く
- event_id
pessimistic_e00006
- 想定日
2026-12-15
- year
- 0.1067761807
- 金額
- 18.4797589
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
conditional_2026_remaining_trust
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346959842
- share_of_common_after
- 1
- company_outlay_oku
- 18.4797589
- company_shares_repur
- 13979
- old_holder_shares_tendered
- 13979
- assumed_repurchase_price_krw
- 132196.57
- old_fraction_before
- 1
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 7
内容を開く
- event_id
pessimistic_e00007
- 想定日
2026-12-16
- year
- 0.10951403149
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_treasury_trust_completion_and_final_prices
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346959842
- share_of_common_after
- 1
- check_against
board trust expiry Dec16, company SEC/KRX execution and settlement record
- event_date_role
share_transaction_or_other_non_cash_event
- 8
内容を開く
- event_id
pessimistic_e00008
- 想定日
2026-12-28
- year
- 0.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346959842
- share_of_common_after
- 1
- projected_date
2026-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 9
内容を開く
- event_id
pessimistic_e00009
- 想定日
2026-12-30
- year
- 0.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- shares_delivered
- 30462
- grant_fair_value_oku
- 41.4983747
- shares_before
- 346959842
- shares_after
- 346990304
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 10
内容を開く
- event_id
pessimistic_e00010
- 想定日
2027-02-05
- year
- 0.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- cash_owed_by_company_oku
- 3360
- estimated_dps_krw
- 968.32677
- ex_date_assumed
2027-02-26
- record_date_assumed
2027-03-01
- payment_date_assumed
2027-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 11
内容を開く
- event_id
pessimistic_e00011
- 想定日
2027-02-25
- year
- 0.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-02-25
- target_ex_date_to_verify
2027-02-26
- target_record_date_to_verify
2027-03-01
- target_payment_date_to_verify
2027-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 12
内容を開く
- event_id
pessimistic_e00012
- 想定日
2027-02-26
- year
- 0.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- entitlement_factor
- 0.999912210803
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-02-26
- entitlement_record_date_assumed
2027-03-01
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 13
内容を開く
- event_id
pessimistic_e00013
- 想定日
2027-03-01
- year
- 0.31485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- record_date
2027-03-01
- cohort_dividend_receivable_oku
- 3359.7050283
- declared_company_dividend_oku
- 3360
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 14
内容を開く
- event_id
pessimistic_e00014
- 想定日
2027-04-15
- year
- 0.43805612594
- 金額
- 3359.7050283
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- company_cash_out_bn
- 336
- holder_record_date
2027-03-01
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 15
内容を開く
- event_id
pessimistic_e00015
- 想定日
2027-04-23
- year
- 0.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- cash_owed_by_company_oku
- 3360
- estimated_dps_krw
- 968.32677
- ex_date_assumed
2027-05-07
- record_date_assumed
2027-05-10
- payment_date_assumed
2027-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 16
内容を開く
- event_id
pessimistic_e00016
- 想定日
2027-05-06
- year
- 0.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-05-06
- target_ex_date_to_verify
2027-05-07
- target_record_date_to_verify
2027-05-10
- target_payment_date_to_verify
2027-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 17
内容を開く
- event_id
pessimistic_e00017
- 想定日
2027-05-07
- year
- 0.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- entitlement_factor
- 0.999912210803
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-05-07
- entitlement_record_date_assumed
2027-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 18
内容を開く
- event_id
pessimistic_e00018
- 想定日
2027-05-10
- year
- 0.50650239562
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- record_date
2027-05-10
- cohort_dividend_receivable_oku
- 3359.7050283
- declared_company_dividend_oku
- 3360
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 19
内容を開く
- event_id
pessimistic_e00019
- 想定日
2027-05-21
- year
- 0.53661875428
- 金額
- 3359.7050283
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- company_cash_out_bn
- 336
- holder_record_date
2027-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 20
内容を開く
- event_id
pessimistic_e00020
- 想定日
2027-07-22
- year
- 0.70636550308
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_trust_share_cancellation_not_assumed_complete
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- scheduled_check
2027-07-23
- check_against
SEC 6-K, DART and KRX retirement confirmation
- event_date_role
share_transaction_or_other_non_cash_event
- 21
内容を開く
- event_id
pessimistic_e00021
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- cash_owed_by_company_oku
- 3360
- estimated_dps_krw
- 968.32677
- ex_date_assumed
2027-08-06
- record_date_assumed
2027-08-09
- payment_date_assumed
2027-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 22
内容を開く
- event_id
pessimistic_e00022
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
treasury_share_cancellation_zero_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- shares_cancelled
- 3960000
- share_count_nonneutral
- いいえ
- accounting
issued and treasury counts fall together; economic outstanding shares unchanged
- event_date_role
share_transaction_or_other_non_cash_event
- 23
内容を開く
- event_id
pessimistic_e00023
- 想定日
2027-08-05
- year
- 0.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-08-05
- target_ex_date_to_verify
2027-08-06
- target_record_date_to_verify
2027-08-09
- target_payment_date_to_verify
2027-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 24
内容を開く
- event_id
pessimistic_e00024
- 想定日
2027-08-06
- year
- 0.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- entitlement_factor
- 0.999912210803
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-08-06
- entitlement_record_date_assumed
2027-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 25
内容を開く
- event_id
pessimistic_e00025
- 想定日
2027-08-09
- year
- 0.75564681725
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- record_date
2027-08-09
- cohort_dividend_receivable_oku
- 3359.7050283
- declared_company_dividend_oku
- 3360
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 26
内容を開く
- event_id
pessimistic_e00026
- 想定日
2027-08-23
- year
- 0.79397672827
- 金額
- 3359.7050283
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- company_cash_out_bn
- 336
- holder_record_date
2027-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 27
内容を開く
- event_id
pessimistic_e00027
- 想定日
2027-10-29
- year
- 0.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- cash_owed_by_company_oku
- 3360
- estimated_dps_krw
- 968.32677
- ex_date_assumed
2027-11-11
- record_date_assumed
2027-11-12
- payment_date_assumed
2027-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 28
内容を開く
- event_id
pessimistic_e00028
- 想定日
2027-11-10
- year
- 1.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-11-10
- target_ex_date_to_verify
2027-11-11
- target_record_date_to_verify
2027-11-12
- target_payment_date_to_verify
2027-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 29
内容を開く
- event_id
pessimistic_e00029
- 想定日
2027-11-11
- year
- 1.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- entitlement_factor
- 0.999912210803
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-11-11
- entitlement_record_date_assumed
2027-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 30
内容を開く
- event_id
pessimistic_e00030
- 想定日
2027-11-12
- year
- 1.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- record_date
2027-11-12
- cohort_dividend_receivable_oku
- 3359.7050283
- declared_company_dividend_oku
- 3360
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 31
内容を開く
- event_id
pessimistic_e00031
- 想定日
2027-11-29
- year
- 1.06228610541
- 金額
- 3359.7050283
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- company_cash_out_bn
- 336
- holder_record_date
2027-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 32
内容を開く
- event_id
pessimistic_e00032
- 想定日
2027-12-12
- year
- 1.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346959842
- common_outstanding_after
- 346990304
- share_of_common_after
- 0.999912210803
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2027-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 33
内容を開く
- event_id
pessimistic_e00033
- 想定日
2027-12-15
- year
- 1.106091718
- 金額
- 4799.578037
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343551835
- share_of_common_after
- 0.999912210803
- company_outlay_oku
- 4799.9994251
- company_shares_repur
- 3438469
- old_holder_shares_tendered
- 3438167.1396
- assumed_repurchase_price_krw
- 139597
- old_fraction_before
- 0.999912210803
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 34
内容を開く
- event_id
pessimistic_e00034
- 想定日
2027-12-20
- year
- 1.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343551835
- share_of_common_after
- 0.999912210803
- CET1_ratio_at_event
- 0.14402746
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 35
内容を開く
- event_id
pessimistic_e00035
- 想定日
2027-12-28
- year
- 1.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343551835
- share_of_common_after
- 0.999912210803
- projected_date
2027-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 36
内容を開く
- event_id
pessimistic_e00036
- 想定日
2027-12-30
- year
- 1.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- shares_delivered
- 194817
- grant_fair_value_oku
- 280.498957
- shares_before
- 343551835
- shares_after
- 343746652
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 37
内容を開く
- event_id
pessimistic_e00037
- 想定日
2028-02-04
- year
- 1.24572210815
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- cash_owed_by_company_oku
- 3356.6680875
- estimated_dps_krw
- 976.49477
- ex_date_assumed
2028-02-25
- record_date_assumed
2028-02-28
- payment_date_assumed
2028-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 38
内容を開く
- event_id
pessimistic_e00038
- 想定日
2028-02-24
- year
- 1.30047912389
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-02-24
- target_ex_date_to_verify
2028-02-25
- target_record_date_to_verify
2028-02-28
- target_payment_date_to_verify
2028-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 39
内容を開く
- event_id
pessimistic_e00039
- 想定日
2028-02-25
- year
- 1.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- entitlement_factor
- 0.999345514674
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-02-25
- entitlement_record_date_assumed
2028-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 40
内容を開く
- event_id
pessimistic_e00040
- 想定日
2028-02-28
- year
- 1.31143052704
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- record_date
2028-02-28
- cohort_dividend_receivable_oku
- 3354.4711975
- declared_company_dividend_oku
- 3356.6680875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 41
内容を開く
- event_id
pessimistic_e00041
- 想定日
2028-04-17
- year
- 1.44558521561
- 金額
- 3354.4711975
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- company_cash_out_bn
- 335.666809
- holder_record_date
2028-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 42
内容を開く
- event_id
pessimistic_e00042
- 想定日
2028-04-21
- year
- 1.45653661875
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- cash_owed_by_company_oku
- 3356.6680875
- estimated_dps_krw
- 976.49477
- ex_date_assumed
2028-05-05
- record_date_assumed
2028-05-08
- payment_date_assumed
2028-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 43
内容を開く
- event_id
pessimistic_e00043
- 想定日
2028-05-04
- year
- 1.49212867899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-05-04
- target_ex_date_to_verify
2028-05-05
- target_record_date_to_verify
2028-05-08
- target_payment_date_to_verify
2028-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 44
内容を開く
- event_id
pessimistic_e00044
- 想定日
2028-05-05
- year
- 1.49486652977
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- entitlement_factor
- 0.999345514674
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-05-05
- entitlement_record_date_assumed
2028-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 45
内容を開く
- event_id
pessimistic_e00045
- 想定日
2028-05-08
- year
- 1.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- record_date
2028-05-08
- cohort_dividend_receivable_oku
- 3354.4711975
- declared_company_dividend_oku
- 3356.6680875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 46
内容を開く
- event_id
pessimistic_e00046
- 想定日
2028-05-22
- year
- 1.54140999316
- 金額
- 3354.4711975
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- company_cash_out_bn
- 335.666809
- holder_record_date
2028-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 47
内容を開く
- event_id
pessimistic_e00047
- 想定日
2028-07-21
- year
- 1.70568104038
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- cash_owed_by_company_oku
- 3356.6680875
- estimated_dps_krw
- 976.49477
- ex_date_assumed
2028-08-04
- record_date_assumed
2028-08-07
- payment_date_assumed
2028-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 48
内容を開く
- event_id
pessimistic_e00048
- 想定日
2028-08-03
- year
- 1.74127310062
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-08-03
- target_ex_date_to_verify
2028-08-04
- target_record_date_to_verify
2028-08-07
- target_payment_date_to_verify
2028-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 49
内容を開く
- event_id
pessimistic_e00049
- 想定日
2028-08-04
- year
- 1.7440109514
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- entitlement_factor
- 0.999345514674
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-08-04
- entitlement_record_date_assumed
2028-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 50
内容を開く
- event_id
pessimistic_e00050
- 想定日
2028-08-07
- year
- 1.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- record_date
2028-08-07
- cohort_dividend_receivable_oku
- 3354.4711975
- declared_company_dividend_oku
- 3356.6680875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 51
内容を開く
- event_id
pessimistic_e00051
- 想定日
2028-08-21
- year
- 1.79055441478
- 金額
- 3354.4711975
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- company_cash_out_bn
- 335.666809
- holder_record_date
2028-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 52
内容を開く
- event_id
pessimistic_e00052
- 想定日
2028-10-27
- year
- 1.97399041752
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- cash_owed_by_company_oku
- 3356.6680875
- estimated_dps_krw
- 976.49477
- ex_date_assumed
2028-11-10
- record_date_assumed
2028-11-13
- payment_date_assumed
2028-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 53
内容を開く
- event_id
pessimistic_e00053
- 想定日
2028-11-09
- year
- 2.00958247775
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-11-09
- target_ex_date_to_verify
2028-11-10
- target_record_date_to_verify
2028-11-13
- target_payment_date_to_verify
2028-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 54
内容を開く
- event_id
pessimistic_e00054
- 想定日
2028-11-10
- year
- 2.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- entitlement_factor
- 0.999345514674
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-11-10
- entitlement_record_date_assumed
2028-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 55
内容を開く
- event_id
pessimistic_e00055
- 想定日
2028-11-13
- year
- 2.0205338809
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- record_date
2028-11-13
- cohort_dividend_receivable_oku
- 3354.4711975
- declared_company_dividend_oku
- 3356.6680875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 56
内容を開く
- event_id
pessimistic_e00056
- 想定日
2028-11-27
- year
- 2.05886379192
- 金額
- 3354.4711975
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- company_cash_out_bn
- 335.666809
- holder_record_date
2028-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 57
内容を開く
- event_id
pessimistic_e00057
- 想定日
2028-12-12
- year
- 2.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 343521674.8604
- common_outstanding_after
- 343746652
- share_of_common_after
- 0.999345514674
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2028-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 58
内容を開く
- event_id
pessimistic_e00058
- 想定日
2028-12-15
- year
- 2.10814510609
- 金額
- 4792.1004477
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340487368
- share_of_common_after
- 0.999345514674
- company_outlay_oku
- 4795.2388611
- company_shares_repur
- 3259284
- old_holder_shares_tendered
- 3257150.8464
- assumed_repurchase_price_krw
- 147125.53
- old_fraction_before
- 0.999345514674
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 59
内容を開く
- event_id
pessimistic_e00059
- 想定日
2028-12-20
- year
- 2.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340487368
- share_of_common_after
- 0.999345514674
- CET1_ratio_at_event
- 0.14823912
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 60
内容を開く
- event_id
pessimistic_e00060
- 想定日
2028-12-28
- year
- 2.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340487368
- share_of_common_after
- 0.999345514674
- projected_date
2028-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 61
内容を開く
- event_id
pessimistic_e00061
- 想定日
2028-12-30
- year
- 2.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- shares_delivered
- 188949
- grant_fair_value_oku
- 286.6564734
- shares_before
- 340487368
- shares_after
- 340676317
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 62
内容を開く
- event_id
pessimistic_e00062
- 想定日
2029-02-05
- year
- 2.25051334702
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- cash_owed_by_company_oku
- 3427.536
- estimated_dps_krw
- 1006.09753
- ex_date_assumed
2029-02-26
- record_date_assumed
2029-02-27
- payment_date_assumed
2029-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 63
内容を開く
- event_id
pessimistic_e00063
- 想定日
2029-02-23
- year
- 2.29979466119
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-02-23
- target_ex_date_to_verify
2029-02-26
- target_record_date_to_verify
2029-02-27
- target_payment_date_to_verify
2029-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 64
内容を開く
- event_id
pessimistic_e00064
- 想定日
2029-02-26
- year
- 2.30800821355
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- entitlement_factor
- 0.998791248568
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-02-26
- entitlement_record_date_assumed
2029-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 65
内容を開く
- event_id
pessimistic_e00065
- 想定日
2029-02-27
- year
- 2.31074606434
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- record_date
2029-02-27
- cohort_dividend_receivable_oku
- 3423.392961
- declared_company_dividend_oku
- 3427.536
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 66
内容を開く
- event_id
pessimistic_e00066
- 想定日
2029-04-16
- year
- 2.44216290212
- 金額
- 3423.392961
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- company_cash_out_bn
- 342.7536
- holder_record_date
2029-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 67
内容を開く
- event_id
pessimistic_e00067
- 想定日
2029-04-23
- year
- 2.46132785763
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- cash_owed_by_company_oku
- 3427.536
- estimated_dps_krw
- 1006.09753
- ex_date_assumed
2029-05-07
- record_date_assumed
2029-05-08
- payment_date_assumed
2029-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 68
内容を開く
- event_id
pessimistic_e00068
- 想定日
2029-05-04
- year
- 2.49144421629
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-05-04
- target_ex_date_to_verify
2029-05-07
- target_record_date_to_verify
2029-05-08
- target_payment_date_to_verify
2029-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 69
内容を開く
- event_id
pessimistic_e00069
- 想定日
2029-05-07
- year
- 2.49965776865
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- entitlement_factor
- 0.998791248568
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-05-07
- entitlement_record_date_assumed
2029-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 70
内容を開く
- event_id
pessimistic_e00070
- 想定日
2029-05-08
- year
- 2.50239561944
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- record_date
2029-05-08
- cohort_dividend_receivable_oku
- 3423.392961
- declared_company_dividend_oku
- 3427.536
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 71
内容を開く
- event_id
pessimistic_e00071
- 想定日
2029-05-21
- year
- 2.53798767967
- 金額
- 3423.392961
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- company_cash_out_bn
- 342.7536
- holder_record_date
2029-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 72
内容を開く
- event_id
pessimistic_e00072
- 想定日
2029-07-23
- year
- 2.71047227926
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- cash_owed_by_company_oku
- 3427.536
- estimated_dps_krw
- 1006.09753
- ex_date_assumed
2029-08-06
- record_date_assumed
2029-08-07
- payment_date_assumed
2029-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 73
内容を開く
- event_id
pessimistic_e00073
- 想定日
2029-08-03
- year
- 2.74058863792
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-08-03
- target_ex_date_to_verify
2029-08-06
- target_record_date_to_verify
2029-08-07
- target_payment_date_to_verify
2029-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 74
内容を開く
- event_id
pessimistic_e00074
- 想定日
2029-08-06
- year
- 2.74880219028
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- entitlement_factor
- 0.998791248568
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-08-06
- entitlement_record_date_assumed
2029-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 75
内容を開く
- event_id
pessimistic_e00075
- 想定日
2029-08-07
- year
- 2.75154004107
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- record_date
2029-08-07
- cohort_dividend_receivable_oku
- 3423.392961
- declared_company_dividend_oku
- 3427.536
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 76
内容を開く
- event_id
pessimistic_e00076
- 想定日
2029-08-21
- year
- 2.78986995209
- 金額
- 3423.392961
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- company_cash_out_bn
- 342.7536
- holder_record_date
2029-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 77
内容を開く
- event_id
pessimistic_e00077
- 想定日
2029-10-29
- year
- 2.9787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- cash_owed_by_company_oku
- 3427.536
- estimated_dps_krw
- 1006.09753
- ex_date_assumed
2029-11-09
- record_date_assumed
2029-11-12
- payment_date_assumed
2029-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 78
内容を開く
- event_id
pessimistic_e00078
- 想定日
2029-11-08
- year
- 3.00616016427
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-11-08
- target_ex_date_to_verify
2029-11-09
- target_record_date_to_verify
2029-11-12
- target_payment_date_to_verify
2029-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 79
内容を開く
- event_id
pessimistic_e00079
- 想定日
2029-11-09
- year
- 3.00889801506
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- entitlement_factor
- 0.998791248568
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-11-09
- entitlement_record_date_assumed
2029-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 80
内容を開く
- event_id
pessimistic_e00080
- 想定日
2029-11-12
- year
- 3.01711156742
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- record_date
2029-11-12
- cohort_dividend_receivable_oku
- 3423.392961
- declared_company_dividend_oku
- 3427.536
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 81
内容を開く
- event_id
pessimistic_e00081
- 想定日
2029-11-27
- year
- 3.05817932923
- 金額
- 3423.392961
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- company_cash_out_bn
- 342.7536
- holder_record_date
2029-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 82
内容を開く
- event_id
pessimistic_e00082
- 想定日
2029-12-12
- year
- 3.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 340264524.014
- common_outstanding_after
- 340676317
- share_of_common_after
- 0.998791248568
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2029-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 83
内容を開く
- event_id
pessimistic_e00083
- 想定日
2029-12-15
- year
- 3.10746064339
- 金額
- 4890.5611426
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337514686
- share_of_common_after
- 0.998791248568
- company_outlay_oku
- 4896.4797695
- company_shares_repur
- 3161631
- old_holder_shares_tendered
- 3157809.374
- assumed_repurchase_price_krw
- 154871.96
- old_fraction_before
- 0.998791248568
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 84
内容を開く
- event_id
pessimistic_e00084
- 想定日
2029-12-20
- year
- 3.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337514686
- share_of_common_after
- 0.998791248568
- CET1_ratio_at_event
- 0.15239448
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 85
内容を開く
- event_id
pessimistic_e00085
- 想定日
2029-12-28
- year
- 3.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337514686
- share_of_common_after
- 0.998791248568
- projected_date
2029-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 86
内容を開く
- event_id
pessimistic_e00086
- 想定日
2029-12-30
- year
- 3.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- shares_delivered
- 183461
- grant_fair_value_oku
- 292.9582141
- shares_before
- 337514686
- shares_after
- 337698147
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 87
内容を開く
- event_id
pessimistic_e00087
- 想定日
2030-02-05
- year
- 3.24982888433
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- cash_owed_by_company_oku
- 3461.81136
- estimated_dps_krw
- 1025.12003
- ex_date_assumed
2030-02-26
- record_date_assumed
2030-02-27
- payment_date_assumed
2030-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 88
内容を開く
- event_id
pessimistic_e00088
- 想定日
2030-02-25
- year
- 3.30458590007
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-02-25
- target_ex_date_to_verify
2030-02-26
- target_record_date_to_verify
2030-02-27
- target_payment_date_to_verify
2030-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 89
内容を開く
- event_id
pessimistic_e00089
- 想定日
2030-02-26
- year
- 3.30732375086
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- entitlement_factor
- 0.998248636052
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-02-26
- entitlement_record_date_assumed
2030-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 90
内容を開く
- event_id
pessimistic_e00090
- 想定日
2030-02-27
- year
- 3.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- record_date
2030-02-27
- cohort_dividend_receivable_oku
- 3455.7484684
- declared_company_dividend_oku
- 3461.81136
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 91
内容を開く
- event_id
pessimistic_e00091
- 想定日
2030-04-15
- year
- 3.43874058864
- 金額
- 3455.7484684
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- company_cash_out_bn
- 346.181136
- holder_record_date
2030-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 92
内容を開く
- event_id
pessimistic_e00092
- 想定日
2030-04-23
- year
- 3.46064339493
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- cash_owed_by_company_oku
- 3461.81136
- estimated_dps_krw
- 1025.12003
- ex_date_assumed
2030-05-07
- record_date_assumed
2030-05-08
- payment_date_assumed
2030-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 93
内容を開く
- event_id
pessimistic_e00093
- 想定日
2030-05-06
- year
- 3.49623545517
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-05-06
- target_ex_date_to_verify
2030-05-07
- target_record_date_to_verify
2030-05-08
- target_payment_date_to_verify
2030-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 94
内容を開く
- event_id
pessimistic_e00094
- 想定日
2030-05-07
- year
- 3.49897330595
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- entitlement_factor
- 0.998248636052
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-05-07
- entitlement_record_date_assumed
2030-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 95
内容を開く
- event_id
pessimistic_e00095
- 想定日
2030-05-08
- year
- 3.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- record_date
2030-05-08
- cohort_dividend_receivable_oku
- 3455.7484684
- declared_company_dividend_oku
- 3461.81136
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 96
内容を開く
- event_id
pessimistic_e00096
- 想定日
2030-05-21
- year
- 3.53730321697
- 金額
- 3455.7484684
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- company_cash_out_bn
- 346.181136
- holder_record_date
2030-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 97
内容を開く
- event_id
pessimistic_e00097
- 想定日
2030-07-23
- year
- 3.70978781656
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- cash_owed_by_company_oku
- 3461.81136
- estimated_dps_krw
- 1025.12003
- ex_date_assumed
2030-08-06
- record_date_assumed
2030-08-07
- payment_date_assumed
2030-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 98
内容を開く
- event_id
pessimistic_e00098
- 想定日
2030-08-05
- year
- 3.7453798768
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-08-05
- target_ex_date_to_verify
2030-08-06
- target_record_date_to_verify
2030-08-07
- target_payment_date_to_verify
2030-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 99
内容を開く
- event_id
pessimistic_e00099
- 想定日
2030-08-06
- year
- 3.74811772758
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- entitlement_factor
- 0.998248636052
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-08-06
- entitlement_record_date_assumed
2030-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 100
内容を開く
- event_id
pessimistic_e00100
- 想定日
2030-08-07
- year
- 3.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- record_date
2030-08-07
- cohort_dividend_receivable_oku
- 3455.7484684
- declared_company_dividend_oku
- 3461.81136
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 101
内容を開く
- event_id
pessimistic_e00101
- 想定日
2030-08-21
- year
- 3.78918548939
- 金額
- 3455.7484684
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- company_cash_out_bn
- 346.181136
- holder_record_date
2030-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 102
内容を開く
- event_id
pessimistic_e00102
- 想定日
2030-10-29
- year
- 3.9780971937
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- cash_owed_by_company_oku
- 3461.81136
- estimated_dps_krw
- 1025.12003
- ex_date_assumed
2030-11-11
- record_date_assumed
2030-11-12
- payment_date_assumed
2030-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 103
内容を開く
- event_id
pessimistic_e00103
- 想定日
2030-11-08
- year
- 4.00547570157
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-11-08
- target_ex_date_to_verify
2030-11-11
- target_record_date_to_verify
2030-11-12
- target_payment_date_to_verify
2030-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 104
内容を開く
- event_id
pessimistic_e00104
- 想定日
2030-11-11
- year
- 4.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- entitlement_factor
- 0.998248636052
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-11-11
- entitlement_record_date_assumed
2030-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 105
内容を開く
- event_id
pessimistic_e00105
- 想定日
2030-11-12
- year
- 4.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- record_date
2030-11-12
- cohort_dividend_receivable_oku
- 3455.7484684
- declared_company_dividend_oku
- 3461.81136
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 106
内容を開く
- event_id
pessimistic_e00106
- 想定日
2030-11-27
- year
- 4.05749486653
- 金額
- 3455.7484684
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- company_cash_out_bn
- 346.181136
- holder_record_date
2030-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 107
内容を開く
- event_id
pessimistic_e00107
- 想定日
2030-12-12
- year
- 4.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 337106714.64
- common_outstanding_after
- 337698147
- share_of_common_after
- 0.998248636052
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2030-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 108
内容を開く
- event_id
pessimistic_e00108
- 想定日
2030-12-15
- year
- 4.1067761807
- 金額
- 4936.7831455
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334659931
- share_of_common_after
- 0.998248636052
- company_outlay_oku
- 4945.4444185
- company_shares_repur
- 3038216
- old_holder_shares_tendered
- 3032894.978
- assumed_repurchase_price_krw
- 162774.62
- old_fraction_before
- 0.998248636052
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 109
内容を開く
- event_id
pessimistic_e00109
- 想定日
2030-12-20
- year
- 4.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334659931
- share_of_common_after
- 0.998248636052
- CET1_ratio_at_event
- 0.15642364
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 110
内容を開く
- event_id
pessimistic_e00110
- 想定日
2030-12-28
- year
- 4.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334659931
- share_of_common_after
- 0.998248636052
- projected_date
2030-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 111
内容を開く
- event_id
pessimistic_e00111
- 想定日
2030-12-30
- year
- 4.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- shares_delivered
- 178422
- grant_fair_value_oku
- 299.4066923
- shares_before
- 334659931
- shares_after
- 334838353
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 112
内容を開く
- event_id
pessimistic_e00112
- 想定日
2031-02-05
- year
- 4.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- cash_owed_by_company_oku
- 3420.3275008
- estimated_dps_krw
- 1021.48618
- ex_date_assumed
2031-02-26
- record_date_assumed
2031-02-27
- payment_date_assumed
2031-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 113
内容を開く
- event_id
pessimistic_e00113
- 想定日
2031-02-25
- year
- 4.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-02-25
- target_ex_date_to_verify
2031-02-26
- target_record_date_to_verify
2031-02-27
- target_payment_date_to_verify
2031-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 114
内容を開く
- event_id
pessimistic_e00114
- 想定日
2031-02-26
- year
- 4.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- entitlement_factor
- 0.997716709179
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-02-26
- entitlement_record_date_assumed
2031-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 115
内容を開く
- event_id
pessimistic_e00115
- 想定日
2031-02-27
- year
- 4.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- record_date
2031-02-27
- cohort_dividend_receivable_oku
- 3412.5178984
- declared_company_dividend_oku
- 3420.3275008
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 116
内容を開く
- event_id
pessimistic_e00116
- 想定日
2031-04-15
- year
- 4.43805612594
- 金額
- 3412.5178984
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- company_cash_out_bn
- 342.03275
- holder_record_date
2031-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 117
内容を開く
- event_id
pessimistic_e00117
- 想定日
2031-04-23
- year
- 4.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- cash_owed_by_company_oku
- 3420.3275008
- estimated_dps_krw
- 1021.48618
- ex_date_assumed
2031-05-07
- record_date_assumed
2031-05-08
- payment_date_assumed
2031-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 118
内容を開く
- event_id
pessimistic_e00118
- 想定日
2031-05-06
- year
- 4.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-05-06
- target_ex_date_to_verify
2031-05-07
- target_record_date_to_verify
2031-05-08
- target_payment_date_to_verify
2031-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 119
内容を開く
- event_id
pessimistic_e00119
- 想定日
2031-05-07
- year
- 4.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- entitlement_factor
- 0.997716709179
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-05-07
- entitlement_record_date_assumed
2031-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 120
内容を開く
- event_id
pessimistic_e00120
- 想定日
2031-05-08
- year
- 4.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- record_date
2031-05-08
- cohort_dividend_receivable_oku
- 3412.5178984
- declared_company_dividend_oku
- 3420.3275008
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 121
内容を開く
- event_id
pessimistic_e00121
- 想定日
2031-05-21
- year
- 4.53661875428
- 金額
- 3412.5178984
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- company_cash_out_bn
- 342.03275
- holder_record_date
2031-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 122
内容を開く
- event_id
pessimistic_e00122
- 想定日
2031-07-23
- year
- 4.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- cash_owed_by_company_oku
- 3420.3275008
- estimated_dps_krw
- 1021.48618
- ex_date_assumed
2031-08-06
- record_date_assumed
2031-08-07
- payment_date_assumed
2031-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 123
内容を開く
- event_id
pessimistic_e00123
- 想定日
2031-08-05
- year
- 4.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-08-05
- target_ex_date_to_verify
2031-08-06
- target_record_date_to_verify
2031-08-07
- target_payment_date_to_verify
2031-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 124
内容を開く
- event_id
pessimistic_e00124
- 想定日
2031-08-06
- year
- 4.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- entitlement_factor
- 0.997716709179
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-08-06
- entitlement_record_date_assumed
2031-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 125
内容を開く
- event_id
pessimistic_e00125
- 想定日
2031-08-07
- year
- 4.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- record_date
2031-08-07
- cohort_dividend_receivable_oku
- 3412.5178984
- declared_company_dividend_oku
- 3420.3275008
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 126
内容を開く
- event_id
pessimistic_e00126
- 想定日
2031-08-21
- year
- 4.78850102669
- 金額
- 3412.5178984
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- company_cash_out_bn
- 342.03275
- holder_record_date
2031-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 127
内容を開く
- event_id
pessimistic_e00127
- 想定日
2031-10-29
- year
- 4.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- cash_owed_by_company_oku
- 3420.3275008
- estimated_dps_krw
- 1021.48618
- ex_date_assumed
2031-11-11
- record_date_assumed
2031-11-12
- payment_date_assumed
2031-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 128
内容を開く
- event_id
pessimistic_e00128
- 想定日
2031-11-10
- year
- 5.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-11-10
- target_ex_date_to_verify
2031-11-11
- target_record_date_to_verify
2031-11-12
- target_payment_date_to_verify
2031-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 129
内容を開く
- event_id
pessimistic_e00129
- 想定日
2031-11-11
- year
- 5.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- entitlement_factor
- 0.997716709179
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-11-11
- entitlement_record_date_assumed
2031-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 130
内容を開く
- event_id
pessimistic_e00130
- 想定日
2031-11-12
- year
- 5.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- record_date
2031-11-12
- cohort_dividend_receivable_oku
- 3412.5178984
- declared_company_dividend_oku
- 3420.3275008
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 131
内容を開く
- event_id
pessimistic_e00131
- 想定日
2031-11-27
- year
- 5.05681040383
- 金額
- 3412.5178984
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- company_cash_out_bn
- 342.03275
- holder_record_date
2031-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 132
内容を開く
- event_id
pessimistic_e00132
- 想定日
2031-12-12
- year
- 5.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 334073819.6619
- common_outstanding_after
- 334838353
- share_of_common_after
- 0.997716709179
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2031-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 133
内容を開く
- event_id
pessimistic_e00133
- 想定日
2031-12-15
- year
- 5.106091718
- 金額
- 4875.0242067
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 331975032
- share_of_common_after
- 0.997716709179
- company_outlay_oku
- 4886.1807784
- company_shares_repur
- 2863321
- old_holder_shares_tendered
- 2856783.2054
- assumed_repurchase_price_krw
- 170647.33
- old_fraction_before
- 0.997716709179
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 134
内容を開く
- event_id
pessimistic_e00134
- 想定日
2031-12-20
- year
- 5.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 331975032
- share_of_common_after
- 0.997716709179
- CET1_ratio_at_event
- 0.16016538
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 135
内容を開く
- event_id
pessimistic_e00135
- 想定日
2031-12-28
- year
- 5.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 331975032
- share_of_common_after
- 0.997716709179
- projected_date
2031-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 136
内容を開く
- event_id
pessimistic_e00136
- 想定日
2031-12-30
- year
- 5.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- shares_delivered
- 173974
- grant_fair_value_oku
- 305.9918827
- shares_before
- 331975032
- shares_after
- 332149006
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 137
内容を開く
- event_id
pessimistic_e00137
- 想定日
2032-02-05
- year
- 5.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- cash_owed_by_company_oku
- 3531.3937683
- estimated_dps_krw
- 1063.19565
- ex_date_assumed
2032-02-26
- record_date_assumed
2032-02-27
- payment_date_assumed
2032-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 138
内容を開く
- event_id
pessimistic_e00138
- 想定日
2032-02-25
- year
- 5.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-02-25
- target_ex_date_to_verify
2032-02-26
- target_record_date_to_verify
2032-02-27
- target_payment_date_to_verify
2032-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 139
内容を開く
- event_id
pessimistic_e00139
- 想定日
2032-02-26
- year
- 5.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- entitlement_factor
- 0.997194122136
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-02-26
- entitlement_record_date_assumed
2032-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 140
内容を開く
- event_id
pessimistic_e00140
- 想定日
2032-02-27
- year
- 5.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- record_date
2032-02-27
- cohort_dividend_receivable_oku
- 3521.4851087
- declared_company_dividend_oku
- 3531.3937683
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 141
内容を開く
- event_id
pessimistic_e00141
- 想定日
2032-04-15
- year
- 5.44010951403
- 金額
- 3521.4851087
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- company_cash_out_bn
- 353.139377
- holder_record_date
2032-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 142
内容を開く
- event_id
pessimistic_e00142
- 想定日
2032-04-23
- year
- 5.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- cash_owed_by_company_oku
- 3531.3937683
- estimated_dps_krw
- 1063.19565
- ex_date_assumed
2032-05-07
- record_date_assumed
2032-05-10
- payment_date_assumed
2032-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 143
内容を開く
- event_id
pessimistic_e00143
- 想定日
2032-05-06
- year
- 5.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-05-06
- target_ex_date_to_verify
2032-05-07
- target_record_date_to_verify
2032-05-10
- target_payment_date_to_verify
2032-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 144
内容を開く
- event_id
pessimistic_e00144
- 想定日
2032-05-07
- year
- 5.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- entitlement_factor
- 0.997194122136
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-05-07
- entitlement_record_date_assumed
2032-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 145
内容を開く
- event_id
pessimistic_e00145
- 想定日
2032-05-10
- year
- 5.50855578371
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- record_date
2032-05-10
- cohort_dividend_receivable_oku
- 3521.4851087
- declared_company_dividend_oku
- 3531.3937683
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 146
内容を開く
- event_id
pessimistic_e00146
- 想定日
2032-05-21
- year
- 5.53867214237
- 金額
- 3521.4851087
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- company_cash_out_bn
- 353.139377
- holder_record_date
2032-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 147
内容を開く
- event_id
pessimistic_e00147
- 想定日
2032-07-23
- year
- 5.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- cash_owed_by_company_oku
- 3531.3937683
- estimated_dps_krw
- 1063.19565
- ex_date_assumed
2032-08-06
- record_date_assumed
2032-08-09
- payment_date_assumed
2032-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 148
内容を開く
- event_id
pessimistic_e00148
- 想定日
2032-08-05
- year
- 5.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-08-05
- target_ex_date_to_verify
2032-08-06
- target_record_date_to_verify
2032-08-09
- target_payment_date_to_verify
2032-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 149
内容を開く
- event_id
pessimistic_e00149
- 想定日
2032-08-06
- year
- 5.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- entitlement_factor
- 0.997194122136
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-08-06
- entitlement_record_date_assumed
2032-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 150
内容を開く
- event_id
pessimistic_e00150
- 想定日
2032-08-09
- year
- 5.75770020534
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- record_date
2032-08-09
- cohort_dividend_receivable_oku
- 3521.4851087
- declared_company_dividend_oku
- 3531.3937683
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 151
内容を開く
- event_id
pessimistic_e00151
- 想定日
2032-08-23
- year
- 5.79603011636
- 金額
- 3521.4851087
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- company_cash_out_bn
- 353.139377
- holder_record_date
2032-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 152
内容を開く
- event_id
pessimistic_e00152
- 想定日
2032-10-29
- year
- 5.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- cash_owed_by_company_oku
- 3531.3937683
- estimated_dps_krw
- 1063.19565
- ex_date_assumed
2032-11-11
- record_date_assumed
2032-11-12
- payment_date_assumed
2032-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 153
内容を開く
- event_id
pessimistic_e00153
- 想定日
2032-11-10
- year
- 6.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-11-10
- target_ex_date_to_verify
2032-11-11
- target_record_date_to_verify
2032-11-12
- target_payment_date_to_verify
2032-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 154
内容を開く
- event_id
pessimistic_e00154
- 想定日
2032-11-11
- year
- 6.01505817933
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- entitlement_factor
- 0.997194122136
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-11-11
- entitlement_record_date_assumed
2032-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 155
内容を開く
- event_id
pessimistic_e00155
- 想定日
2032-11-12
- year
- 6.01779603012
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- record_date
2032-11-12
- cohort_dividend_receivable_oku
- 3521.4851087
- declared_company_dividend_oku
- 3531.3937683
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 156
内容を開く
- event_id
pessimistic_e00156
- 想定日
2032-11-29
- year
- 6.0643394935
- 金額
- 3521.4851087
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- company_cash_out_bn
- 353.139377
- holder_record_date
2032-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 157
内容を開く
- event_id
pessimistic_e00157
- 想定日
2032-12-12
- year
- 6.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 331217036.4565
- common_outstanding_after
- 332149006
- share_of_common_after
- 0.997194122136
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2032-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 158
内容を開く
- event_id
pessimistic_e00158
- 想定日
2032-12-15
- year
- 6.10814510609
- 金額
- 5030.6921437
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329327923
- share_of_common_after
- 0.997194122136
- company_outlay_oku
- 5044.8473693
- company_shares_repur
- 2821083
- old_holder_shares_tendered
- 2813167.3857
- assumed_repurchase_price_krw
- 178826.62
- old_fraction_before
- 0.997194122136
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 159
内容を開く
- event_id
pessimistic_e00159
- 想定日
2032-12-20
- year
- 6.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329327923
- share_of_common_after
- 0.997194122136
- CET1_ratio_at_event
- 0.16393498
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 160
内容を開く
- event_id
pessimistic_e00160
- 想定日
2032-12-28
- year
- 6.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329327923
- share_of_common_after
- 0.997194122136
- projected_date
2032-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 161
内容を開く
- event_id
pessimistic_e00161
- 想定日
2032-12-30
- year
- 6.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- shares_delivered
- 169676
- grant_fair_value_oku
- 312.726459
- shares_before
- 329327923
- shares_after
- 329497599
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 162
内容を開く
- event_id
pessimistic_e00162
- 想定日
2033-02-04
- year
- 6.24777549624
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- cash_owed_by_company_oku
- 3566.707706
- estimated_dps_krw
- 1082.4685
- ex_date_assumed
2033-02-25
- record_date_assumed
2033-02-28
- payment_date_assumed
2033-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 163
内容を開く
- event_id
pessimistic_e00163
- 想定日
2033-02-24
- year
- 6.30253251198
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-02-24
- target_ex_date_to_verify
2033-02-25
- target_record_date_to_verify
2033-02-28
- target_payment_date_to_verify
2033-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 164
内容を開く
- event_id
pessimistic_e00164
- 想定日
2033-02-25
- year
- 6.30527036277
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- entitlement_factor
- 0.996680613357
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-02-25
- entitlement_record_date_assumed
2033-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 165
内容を開く
- event_id
pessimistic_e00165
- 想定日
2033-02-28
- year
- 6.31348391513
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- record_date
2033-02-28
- cohort_dividend_receivable_oku
- 3554.8684241
- declared_company_dividend_oku
- 3566.707706
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 166
内容を開く
- event_id
pessimistic_e00166
- 想定日
2033-04-15
- year
- 6.43942505133
- 金額
- 3554.8684241
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- company_cash_out_bn
- 356.670771
- holder_record_date
2033-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 167
内容を開く
- event_id
pessimistic_e00167
- 想定日
2033-04-22
- year
- 6.45859000684
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- cash_owed_by_company_oku
- 3566.707706
- estimated_dps_krw
- 1082.4685
- ex_date_assumed
2033-05-06
- record_date_assumed
2033-05-09
- payment_date_assumed
2033-05-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 168
内容を開く
- event_id
pessimistic_e00168
- 想定日
2033-05-05
- year
- 6.49418206708
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-05-05
- target_ex_date_to_verify
2033-05-06
- target_record_date_to_verify
2033-05-09
- target_payment_date_to_verify
2033-05-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 169
内容を開く
- event_id
pessimistic_e00169
- 想定日
2033-05-06
- year
- 6.49691991786
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- entitlement_factor
- 0.996680613357
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-05-06
- entitlement_record_date_assumed
2033-05-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 170
内容を開く
- event_id
pessimistic_e00170
- 想定日
2033-05-09
- year
- 6.50513347023
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- record_date
2033-05-09
- cohort_dividend_receivable_oku
- 3554.8684241
- declared_company_dividend_oku
- 3566.707706
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-05-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 171
内容を開く
- event_id
pessimistic_e00171
- 想定日
2033-05-23
- year
- 6.54346338125
- 金額
- 3554.8684241
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- company_cash_out_bn
- 356.670771
- holder_record_date
2033-05-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-05-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-05-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 172
内容を開く
- event_id
pessimistic_e00172
- 想定日
2033-07-22
- year
- 6.70773442847
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- cash_owed_by_company_oku
- 3566.707706
- estimated_dps_krw
- 1082.4685
- ex_date_assumed
2033-08-05
- record_date_assumed
2033-08-08
- payment_date_assumed
2033-08-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 173
内容を開く
- event_id
pessimistic_e00173
- 想定日
2033-08-04
- year
- 6.74332648871
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-08-04
- target_ex_date_to_verify
2033-08-05
- target_record_date_to_verify
2033-08-08
- target_payment_date_to_verify
2033-08-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 174
内容を開く
- event_id
pessimistic_e00174
- 想定日
2033-08-05
- year
- 6.74606433949
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- entitlement_factor
- 0.996680613357
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-08-05
- entitlement_record_date_assumed
2033-08-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 175
内容を開く
- event_id
pessimistic_e00175
- 想定日
2033-08-08
- year
- 6.75427789185
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- record_date
2033-08-08
- cohort_dividend_receivable_oku
- 3554.8684241
- declared_company_dividend_oku
- 3566.707706
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-08-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 176
内容を開く
- event_id
pessimistic_e00176
- 想定日
2033-08-22
- year
- 6.79260780287
- 金額
- 3554.8684241
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- company_cash_out_bn
- 356.670771
- holder_record_date
2033-08-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-08-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-08-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 177
内容を開く
- event_id
pessimistic_e00177
- 想定日
2033-10-28
- year
- 6.97604380561
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- cash_owed_by_company_oku
- 3566.707706
- estimated_dps_krw
- 1082.4685
- ex_date_assumed
2033-11-11
- record_date_assumed
2033-11-14
- payment_date_assumed
2033-11-28
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 178
内容を開く
- event_id
pessimistic_e00178
- 想定日
2033-11-10
- year
- 7.01163586585
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-11-10
- target_ex_date_to_verify
2033-11-11
- target_record_date_to_verify
2033-11-14
- target_payment_date_to_verify
2033-11-28
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 179
内容を開く
- event_id
pessimistic_e00179
- 想定日
2033-11-11
- year
- 7.01437371663
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- entitlement_factor
- 0.996680613357
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-11-11
- entitlement_record_date_assumed
2033-11-14
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 180
内容を開く
- event_id
pessimistic_e00180
- 想定日
2033-11-14
- year
- 7.02258726899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- record_date
2033-11-14
- cohort_dividend_receivable_oku
- 3554.8684241
- declared_company_dividend_oku
- 3566.707706
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 181
内容を開く
- event_id
pessimistic_e00181
- 想定日
2033-11-28
- year
- 7.06091718001
- 金額
- 3554.8684241
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- company_cash_out_bn
- 356.670771
- holder_record_date
2033-11-14
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-11-28
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 182
内容を開く
- event_id
pessimistic_e00182
- 想定日
2033-12-12
- year
- 7.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 328403869.0708
- common_outstanding_after
- 329497599
- share_of_common_after
- 0.996680613357
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2033-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 183
内容を開く
- event_id
pessimistic_e00183
- 想定日
2033-12-15
- year
- 7.10746064339
- 金額
- 5078.3826715
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326775309
- share_of_common_after
- 0.996680613357
- company_outlay_oku
- 5095.2959288
- company_shares_repur
- 2722290
- old_holder_shares_tendered
- 2713253.6669
- assumed_repurchase_price_krw
- 187169.48
- old_fraction_before
- 0.996680613357
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 184
内容を開く
- event_id
pessimistic_e00184
- 想定日
2033-12-20
- year
- 7.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326775309
- share_of_common_after
- 0.996680613357
- CET1_ratio_at_event
- 0.16758718
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 185
内容を開く
- event_id
pessimistic_e00185
- 想定日
2033-12-28
- year
- 7.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326775309
- share_of_common_after
- 0.996680613357
- projected_date
2033-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 186
内容を開く
- event_id
pessimistic_e00186
- 想定日
2033-12-30
- year
- 7.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- shares_delivered
- 165695
- grant_fair_value_oku
- 319.6012531
- shares_before
- 326775309
- shares_after
- 326941004
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 187
内容を開く
- event_id
pessimistic_e00187
- 想定日
2034-02-03
- year
- 7.24435318275
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- cash_owed_by_company_oku
- 3568.7713808
- estimated_dps_krw
- 1091.56433
- ex_date_assumed
2034-02-24
- record_date_assumed
2034-02-27
- payment_date_assumed
2034-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 188
内容を開く
- event_id
pessimistic_e00188
- 想定日
2034-02-23
- year
- 7.29911019849
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-02-23
- target_ex_date_to_verify
2034-02-24
- target_record_date_to_verify
2034-02-27
- target_payment_date_to_verify
2034-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 189
内容を開く
- event_id
pessimistic_e00189
- 想定日
2034-02-24
- year
- 7.30184804928
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- entitlement_factor
- 0.996175491661
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-02-24
- entitlement_record_date_assumed
2034-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 190
内容を開く
- event_id
pessimistic_e00190
- 想定日
2034-02-27
- year
- 7.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- record_date
2034-02-27
- cohort_dividend_receivable_oku
- 3555.1225849
- declared_company_dividend_oku
- 3568.7713808
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-02-24
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 191
内容を開く
- event_id
pessimistic_e00191
- 想定日
2034-04-17
- year
- 7.44421629021
- 金額
- 3555.1225849
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- company_cash_out_bn
- 356.877138
- holder_record_date
2034-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-02-24
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 192
内容を開く
- event_id
pessimistic_e00192
- 想定日
2034-04-21
- year
- 7.45516769336
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- cash_owed_by_company_oku
- 3568.7713808
- estimated_dps_krw
- 1091.56433
- ex_date_assumed
2034-05-05
- record_date_assumed
2034-05-08
- payment_date_assumed
2034-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 193
内容を開く
- event_id
pessimistic_e00193
- 想定日
2034-05-04
- year
- 7.49075975359
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-05-04
- target_ex_date_to_verify
2034-05-05
- target_record_date_to_verify
2034-05-08
- target_payment_date_to_verify
2034-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 194
内容を開く
- event_id
pessimistic_e00194
- 想定日
2034-05-05
- year
- 7.49349760438
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- entitlement_factor
- 0.996175491661
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-05-05
- entitlement_record_date_assumed
2034-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 195
内容を開く
- event_id
pessimistic_e00195
- 想定日
2034-05-08
- year
- 7.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- record_date
2034-05-08
- cohort_dividend_receivable_oku
- 3555.1225849
- declared_company_dividend_oku
- 3568.7713808
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 196
内容を開く
- event_id
pessimistic_e00196
- 想定日
2034-05-22
- year
- 7.54004106776
- 金額
- 3555.1225849
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- company_cash_out_bn
- 356.877138
- holder_record_date
2034-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 197
内容を開く
- event_id
pessimistic_e00197
- 想定日
2034-07-21
- year
- 7.70431211499
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- cash_owed_by_company_oku
- 3568.7713808
- estimated_dps_krw
- 1091.56433
- ex_date_assumed
2034-08-04
- record_date_assumed
2034-08-07
- payment_date_assumed
2034-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 198
内容を開く
- event_id
pessimistic_e00198
- 想定日
2034-08-03
- year
- 7.73990417522
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-08-03
- target_ex_date_to_verify
2034-08-04
- target_record_date_to_verify
2034-08-07
- target_payment_date_to_verify
2034-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 199
内容を開く
- event_id
pessimistic_e00199
- 想定日
2034-08-04
- year
- 7.74264202601
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- entitlement_factor
- 0.996175491661
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-08-04
- entitlement_record_date_assumed
2034-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 200
内容を開く
- event_id
pessimistic_e00200
- 想定日
2034-08-07
- year
- 7.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- record_date
2034-08-07
- cohort_dividend_receivable_oku
- 3555.1225849
- declared_company_dividend_oku
- 3568.7713808
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 201
内容を開く
- event_id
pessimistic_e00201
- 想定日
2034-08-21
- year
- 7.78918548939
- 金額
- 3555.1225849
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- company_cash_out_bn
- 356.877138
- holder_record_date
2034-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 202
内容を開く
- event_id
pessimistic_e00202
- 想定日
2034-10-27
- year
- 7.97262149213
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- cash_owed_by_company_oku
- 3568.7713808
- estimated_dps_krw
- 1091.56433
- ex_date_assumed
2034-11-10
- record_date_assumed
2034-11-13
- payment_date_assumed
2034-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 203
内容を開く
- event_id
pessimistic_e00203
- 想定日
2034-11-09
- year
- 8.00821355236
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-11-09
- target_ex_date_to_verify
2034-11-10
- target_record_date_to_verify
2034-11-13
- target_payment_date_to_verify
2034-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 204
内容を開く
- event_id
pessimistic_e00204
- 想定日
2034-11-10
- year
- 8.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- entitlement_factor
- 0.996175491661
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-11-10
- entitlement_record_date_assumed
2034-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 205
内容を開く
- event_id
pessimistic_e00205
- 想定日
2034-11-13
- year
- 8.01916495551
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- record_date
2034-11-13
- cohort_dividend_receivable_oku
- 3555.1225849
- declared_company_dividend_oku
- 3568.7713808
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 206
内容を開く
- event_id
pessimistic_e00206
- 想定日
2034-11-27
- year
- 8.05749486653
- 金額
- 3555.1225849
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- company_cash_out_bn
- 356.877138
- holder_record_date
2034-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 207
内容を開く
- event_id
pessimistic_e00207
- 想定日
2034-12-12
- year
- 8.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 325690615.4039
- common_outstanding_after
- 326941004
- share_of_common_after
- 0.996175491661
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2034-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 208
内容を開く
- event_id
pessimistic_e00208
- 想定日
2034-12-15
- year
- 8.1067761807
- 金額
- 5078.7460704
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324334311
- share_of_common_after
- 0.996175491661
- company_outlay_oku
- 5098.2443484
- company_shares_repur
- 2606693
- old_holder_shares_tendered
- 2596723.6809
- assumed_repurchase_price_krw
- 195582.85
- old_fraction_before
- 0.996175491661
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 209
内容を開く
- event_id
pessimistic_e00209
- 想定日
2034-12-20
- year
- 8.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324334311
- share_of_common_after
- 0.996175491661
- CET1_ratio_at_event
- 0.17105181
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 210
内容を開く
- event_id
pessimistic_e00210
- 想定日
2034-12-28
- year
- 8.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324334311
- share_of_common_after
- 0.996175491661
- projected_date
2034-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 211
内容を開く
- event_id
pessimistic_e00211
- 想定日
2034-12-30
- year
- 8.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- shares_delivered
- 162082
- grant_fair_value_oku
- 326.6367515
- shares_before
- 324334311
- shares_after
- 324496393
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 212
内容を開く
- event_id
pessimistic_e00212
- 想定日
2035-02-05
- year
- 8.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- cash_owed_by_company_oku
- 3638.3985309
- estimated_dps_krw
- 1121.24468
- ex_date_assumed
2035-02-26
- record_date_assumed
2035-02-27
- payment_date_assumed
2035-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 213
内容を開く
- event_id
pessimistic_e00213
- 想定日
2035-02-23
- year
- 8.2984257358
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-02-23
- target_ex_date_to_verify
2035-02-26
- target_record_date_to_verify
2035-02-27
- target_payment_date_to_verify
2035-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 214
内容を開く
- event_id
pessimistic_e00214
- 想定日
2035-02-26
- year
- 8.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- entitlement_factor
- 0.995677914124
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-02-26
- entitlement_record_date_assumed
2035-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 215
内容を開く
- event_id
pessimistic_e00215
- 想定日
2035-02-27
- year
- 8.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- record_date
2035-02-27
- cohort_dividend_receivable_oku
- 3622.67306
- declared_company_dividend_oku
- 3638.3985309
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 216
内容を開く
- event_id
pessimistic_e00216
- 想定日
2035-04-16
- year
- 8.44079397673
- 金額
- 3622.67306
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- company_cash_out_bn
- 363.839853
- holder_record_date
2035-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 217
内容を開く
- event_id
pessimistic_e00217
- 想定日
2035-04-23
- year
- 8.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- cash_owed_by_company_oku
- 3638.3985309
- estimated_dps_krw
- 1121.24468
- ex_date_assumed
2035-05-07
- record_date_assumed
2035-05-08
- payment_date_assumed
2035-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 218
内容を開く
- event_id
pessimistic_e00218
- 想定日
2035-05-04
- year
- 8.4900752909
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-05-04
- target_ex_date_to_verify
2035-05-07
- target_record_date_to_verify
2035-05-08
- target_payment_date_to_verify
2035-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 219
内容を開く
- event_id
pessimistic_e00219
- 想定日
2035-05-07
- year
- 8.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- entitlement_factor
- 0.995677914124
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-05-07
- entitlement_record_date_assumed
2035-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 220
内容を開く
- event_id
pessimistic_e00220
- 想定日
2035-05-08
- year
- 8.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- record_date
2035-05-08
- cohort_dividend_receivable_oku
- 3622.67306
- declared_company_dividend_oku
- 3638.3985309
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 221
内容を開く
- event_id
pessimistic_e00221
- 想定日
2035-05-21
- year
- 8.53661875428
- 金額
- 3622.67306
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- company_cash_out_bn
- 363.839853
- holder_record_date
2035-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 222
内容を開く
- event_id
pessimistic_e00222
- 想定日
2035-07-23
- year
- 8.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- cash_owed_by_company_oku
- 3638.3985309
- estimated_dps_krw
- 1121.24468
- ex_date_assumed
2035-08-06
- record_date_assumed
2035-08-07
- payment_date_assumed
2035-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 223
内容を開く
- event_id
pessimistic_e00223
- 想定日
2035-08-03
- year
- 8.73921971253
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-08-03
- target_ex_date_to_verify
2035-08-06
- target_record_date_to_verify
2035-08-07
- target_payment_date_to_verify
2035-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 224
内容を開く
- event_id
pessimistic_e00224
- 想定日
2035-08-06
- year
- 8.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- entitlement_factor
- 0.995677914124
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-08-06
- entitlement_record_date_assumed
2035-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 225
内容を開く
- event_id
pessimistic_e00225
- 想定日
2035-08-07
- year
- 8.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- record_date
2035-08-07
- cohort_dividend_receivable_oku
- 3622.67306
- declared_company_dividend_oku
- 3638.3985309
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 226
内容を開く
- event_id
pessimistic_e00226
- 想定日
2035-08-21
- year
- 8.78850102669
- 金額
- 3622.67306
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- company_cash_out_bn
- 363.839853
- holder_record_date
2035-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 227
内容を開く
- event_id
pessimistic_e00227
- 想定日
2035-10-29
- year
- 8.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- cash_owed_by_company_oku
- 3638.3985309
- estimated_dps_krw
- 1121.24468
- ex_date_assumed
2035-11-09
- record_date_assumed
2035-11-12
- payment_date_assumed
2035-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 228
内容を開く
- event_id
pessimistic_e00228
- 想定日
2035-11-08
- year
- 9.00479123888
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-11-08
- target_ex_date_to_verify
2035-11-09
- target_record_date_to_verify
2035-11-12
- target_payment_date_to_verify
2035-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 229
内容を開く
- event_id
pessimistic_e00229
- 想定日
2035-11-09
- year
- 9.00752908966
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- entitlement_factor
- 0.995677914124
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-11-09
- entitlement_record_date_assumed
2035-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 230
内容を開く
- event_id
pessimistic_e00230
- 想定日
2035-11-12
- year
- 9.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- record_date
2035-11-12
- cohort_dividend_receivable_oku
- 3622.67306
- declared_company_dividend_oku
- 3638.3985309
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 231
内容を開く
- event_id
pessimistic_e00231
- 想定日
2035-11-27
- year
- 9.05681040383
- 金額
- 3622.67306
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- company_cash_out_bn
- 363.839853
- holder_record_date
2035-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 232
内容を開く
- event_id
pessimistic_e00232
- 想定日
2035-12-12
- year
- 9.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 323093891.723
- common_outstanding_after
- 324496393
- share_of_common_after
- 0.995677914124
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2035-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 233
内容を開く
- event_id
pessimistic_e00233
- 想定日
2035-12-15
- year
- 9.106091718
- 金額
- 5175.246745
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 321951209
- share_of_common_after
- 0.995677914124
- company_outlay_oku
- 5197.7117013
- company_shares_repur
- 2545184
- old_holder_shares_tendered
- 2534183.4962
- assumed_repurchase_price_krw
- 204217.52
- old_fraction_before
- 0.995677914124
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 234
内容を開く
- event_id
pessimistic_e00234
- 想定日
2035-12-20
- year
- 9.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 321951209
- share_of_common_after
- 0.995677914124
- CET1_ratio_at_event
- 0.17446106
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 235
内容を開く
- event_id
pessimistic_e00235
- 想定日
2035-12-28
- year
- 9.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 321951209
- share_of_common_after
- 0.995677914124
- projected_date
2035-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 236
内容を開く
- event_id
pessimistic_e00236
- 想定日
2035-12-30
- year
- 9.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- shares_delivered
- 158653
- grant_fair_value_oku
- 333.8204729
- shares_before
- 321951209
- shares_after
- 322109862
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 237
内容を開く
- event_id
pessimistic_e00237
- 想定日
2036-02-05
- year
- 9.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- cash_owed_by_company_oku
- 3674.7825162
- estimated_dps_krw
- 1140.84756
- ex_date_assumed
2036-02-26
- record_date_assumed
2036-02-27
- payment_date_assumed
2036-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 238
内容を開く
- event_id
pessimistic_e00238
- 想定日
2036-02-25
- year
- 9.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-02-25
- target_ex_date_to_verify
2036-02-26
- target_record_date_to_verify
2036-02-27
- target_payment_date_to_verify
2036-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 239
内容を開く
- event_id
pessimistic_e00239
- 想定日
2036-02-26
- year
- 9.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- entitlement_factor
- 0.995187499807
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-02-26
- entitlement_record_date_assumed
2036-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 240
内容を開く
- event_id
pessimistic_e00240
- 想定日
2036-02-27
- year
- 9.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- record_date
2036-02-27
- cohort_dividend_receivable_oku
- 3657.0976246
- declared_company_dividend_oku
- 3674.7825162
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 241
内容を開く
- event_id
pessimistic_e00241
- 想定日
2036-04-15
- year
- 9.44010951403
- 金額
- 3657.0976246
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- company_cash_out_bn
- 367.478252
- holder_record_date
2036-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 242
内容を開く
- event_id
pessimistic_e00242
- 想定日
2036-04-23
- year
- 9.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- cash_owed_by_company_oku
- 3674.7825162
- estimated_dps_krw
- 1140.84756
- ex_date_assumed
2036-05-07
- record_date_assumed
2036-05-08
- payment_date_assumed
2036-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 243
内容を開く
- event_id
pessimistic_e00243
- 想定日
2036-05-06
- year
- 9.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-05-06
- target_ex_date_to_verify
2036-05-07
- target_record_date_to_verify
2036-05-08
- target_payment_date_to_verify
2036-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 244
内容を開く
- event_id
pessimistic_e00244
- 想定日
2036-05-07
- year
- 9.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- entitlement_factor
- 0.995187499807
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-05-07
- entitlement_record_date_assumed
2036-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 245
内容を開く
- event_id
pessimistic_e00245
- 想定日
2036-05-08
- year
- 9.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- record_date
2036-05-08
- cohort_dividend_receivable_oku
- 3657.0976246
- declared_company_dividend_oku
- 3674.7825162
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 246
内容を開く
- event_id
pessimistic_e00246
- 想定日
2036-05-21
- year
- 9.53867214237
- 金額
- 3657.0976246
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- company_cash_out_bn
- 367.478252
- holder_record_date
2036-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 247
内容を開く
- event_id
pessimistic_e00247
- 想定日
2036-07-23
- year
- 9.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- cash_owed_by_company_oku
- 3674.7825162
- estimated_dps_krw
- 1140.84756
- ex_date_assumed
2036-08-06
- record_date_assumed
2036-08-07
- payment_date_assumed
2036-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 248
内容を開く
- event_id
pessimistic_e00248
- 想定日
2036-08-05
- year
- 9.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-08-05
- target_ex_date_to_verify
2036-08-06
- target_record_date_to_verify
2036-08-07
- target_payment_date_to_verify
2036-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 249
内容を開く
- event_id
pessimistic_e00249
- 想定日
2036-08-06
- year
- 9.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- entitlement_factor
- 0.995187499807
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-08-06
- entitlement_record_date_assumed
2036-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 250
内容を開く
- event_id
pessimistic_e00250
- 想定日
2036-08-07
- year
- 9.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- record_date
2036-08-07
- cohort_dividend_receivable_oku
- 3657.0976246
- declared_company_dividend_oku
- 3674.7825162
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 251
内容を開く
- event_id
pessimistic_e00251
- 想定日
2036-08-21
- year
- 9.79055441478
- 金額
- 3657.0976246
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- company_cash_out_bn
- 367.478252
- holder_record_date
2036-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 252
内容を開く
- event_id
pessimistic_e00252
- 想定日
2036-10-29
- year
- 9.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- cash_owed_by_company_oku
- 3674.7825162
- estimated_dps_krw
- 1140.84756
- ex_date_assumed
2036-11-11
- record_date_assumed
2036-11-12
- payment_date_assumed
2036-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 253
内容を開く
- event_id
pessimistic_e00253
- 想定日
2036-11-06
- year
- 10.00136892539
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2036_cum_dividend_pending_record_after_horizon
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 320559708.2268
- common_outstanding_after
- 322109862
- share_of_common_after
- 0.995187499807
- expected_ex_date_after_horizon
2036-11-11
- expected_record_date_after_horizon
2036-11-12
- expected_payment_date_after_horizon
2036-11-27
- check_against
DART/KRX confirm October 2036 board resolution, Nov entitlement and ordinary common shares
- no_future_receipt_in_10_year_payout
- はい
- event_date_role
share_transaction_or_other_non_cash_event
その他の数値・前提
- scenario_parameters
内容を開く
- profit_2027
内容を開く
- bank
- 3400
- securities
- 770
- nonlife_insurance
- 570
- card
- 290
- life_insurance
- 100
- others_elimination
- -155
- future_profit_growth
- 0.01
- roa_shock
- -0.015
- rwa_g
- 0.018
- divp
- 0.28
- buyp
- 0.1
- sbc_bn
- 165
- equity_sbc_fraction
- 0.17
- oci_bn
- -350
- terminal_roe
- 0.091
- terminal_growth
- 0.012
- terminal_rwa_growth
- 0.018
- capital_target
- 0.136
- annual_hybrid_coupon_bn
- 175
- q4_2026_profit_bn
- 6250
- credit_cost_ratio
- 0.006
- group_nim
- 0.0183
- ordinary_profit_2027_bn
- 4800
- period_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 941.780821918
- parent_hybrid_distributions_bn
- 26.108775261
- ordinary_common_profit_after_hybrid_bn
- 915.672046657
- OCI_attributable_common_bn
- -52.739726027
- ordinary_profit_OCI_sum_bn
- 862.932320629
- SBC_expense_already_in_ordinary_profit_bn
- 24.863013699
- SBC_noncash_equity_credit_bn
- 4.226712329
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847975888
- old_cohort_pro_rata_tender_cash_bn
- 1.847975888
- old_cohort_dividend_and_tender_received_bn
- 406.766424995
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 13979
- staff_treasury_shares_delivered
- 30462
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 13979
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57150.891026106
- equity_rollforward_expected_bn
- 57150.891026106
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63554.1293562
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7697430
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346990304
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346959842
- old_common_cohort_percent_close
- 0.999912210803
- regulatory_rwa_close_bn
- 369727.2179671
- regulatory_cet1_close_bn
- 51717.8518884
- regulatory_cet1_close_ratio
- 0.1398811052
- regulatory_adjustments_proxy_bn
- 5433.0391377
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0768749
- financial_deposits_close_bn
- 497558.9592262
- bank_cash_due_close_bn
- 46480.682048
- financial_total_assets_close_bn
- 855199.4303338
- financial_total_liabilities_close_bn
- 791645.3009776
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 643.6291044
- securities
- 145.7630619
- nonlife_insurance
- 107.9025263
- card
- 54.8977766
- life_insurance
- 18.9302678
- others_elimination
- -29.3419151
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 655.563351
- securities
- 151.7301852
- nonlife_insurance
- 111.1347181
- card
- 57.3840779
- life_insurance
- 19.9247883
- others_elimination
- -29.0932849
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 1912.13935502
- net_fee_and_commission_income
- 657.03452055
- other_operating_income
- 107.85022831
- gross_operating_profit
- 2677.02410388
- G_and_A_expense_including_SBC
- 926.4691033
- SBC_expense_is_subset_of_G_and_A_not_additional
- 24.8630137
- preprovision_operating_profit
- 1750.55500058
- credit_loss_expense
- 475.04931507
- net_operating_profit
- 1275.50568551
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1256.55956679
- tax_expense_model_implied
- 305.13490926
- consolidated_profit
- 951.42465753
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 941.78082192
- parent_hybrid_distribution
- 26.10877526
- ordinary_common_profit_after_hybrid
- 915.67204666
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.107212341
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4975
- parent_hybrid_distributions_bn
- 175
- ordinary_common_profit_after_hybrid_bn
- 4800
- OCI_attributable_common_bn
- -350
- ordinary_profit_OCI_sum_bn
- 4450
- SBC_expense_already_in_ordinary_profit_bn
- 165
- SBC_noncash_equity_credit_bn
- 28.05
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1344
- dividends_cash_paid_company_bn
- 1344
- buyback_cash_spent_company_bn
- 479.999942509
- old_cohort_pro_rata_tender_cash_bn
- 479.957803699
- old_cohort_dividend_and_tender_received_bn
- 1823.839815019
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3438469
- staff_treasury_shares_delivered
- 194817
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 3438167.13957
- ordinary_common_equity_open_bn
- 57150.891026106
- ordinary_common_equity_close_bn
- 59804.941083596
- equity_rollforward_expected_bn
- 59804.941083597
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 66229.8182737
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7697430
- treasury_common_shares_close
- 6981082
- economic_common_outstanding_open
- 346990304
- economic_common_outstanding_close
- 343746652
- old_common_cohort_shares_open
- 346959842
- old_common_cohort_shares_close
- 343521674.86043
- old_common_cohort_percent_close
- 0.999345514674
- regulatory_rwa_close_bn
- 376382.3078905
- regulatory_cet1_close_bn
- 54313.4346043
- regulatory_cet1_close_ratio
- 0.1443038992
- regulatory_adjustments_proxy_bn
- 5491.5064793
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0769792
- financial_deposits_close_bn
- 505431.8379596
- bank_cash_due_close_bn
- 44666.769807
- financial_total_assets_close_bn
- 869351.4016493
- financial_total_liabilities_close_bn
- 803121.5833757
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3400
- securities
- 770
- nonlife_insurance
- 570
- card
- 290
- life_insurance
- 100
- others_elimination
- -155
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3479.2
- securities
- 809.6
- nonlife_insurance
- 591.45
- card
- 306.5
- life_insurance
- 106.6
- others_elimination
- -153.35
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12826.70032583
- net_fee_and_commission_income
- 4419.18432
- other_operating_income
- 720.88661333
- gross_operating_profit
- 17966.77125917
- G_and_A_expense_including_SBC
- 7994.09061472
- SBC_expense_is_subset_of_G_and_A_not_additional
- 165
- preprovision_operating_profit
- 9972.68064445
- credit_loss_expense
- 3190.052888
- net_operating_profit
- 6782.62775645
- nonoperating_profit
- -126.63861333
- profit_before_tax
- 6655.98914312
- tax_expense_model_implied
- 1616.29794312
- consolidated_profit
- 5039.6912
- NCI_profit
- 64.6912
- parent_attributable_profit
- 4975
- parent_hybrid_distribution
- 175
- ordinary_common_profit_after_hybrid
- 4800
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.6912
- NCI_distributions_implied_bn_estimate
- 43.05234
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.082138489
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4971.990125
- parent_hybrid_distributions_bn
- 176.75
- ordinary_common_profit_after_hybrid_bn
- 4795.240125
- OCI_attributable_common_bn
- -353.5
- ordinary_profit_OCI_sum_bn
- 4441.740125
- SBC_expense_already_in_ordinary_profit_bn
- 168.63
- SBC_noncash_equity_credit_bn
- 28.6671
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1342.667235
- dividends_cash_paid_company_bn
- 1342.667235
- buyback_cash_spent_company_bn
- 479.523886113
- old_cohort_pro_rata_tender_cash_bn
- 479.210044766
- old_cohort_dividend_and_tender_received_bn
- 1820.998523763
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3259284
- staff_treasury_shares_delivered
- 188949
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3257150.84645
- ordinary_common_equity_open_bn
- 59804.941083596
- ordinary_common_equity_close_bn
- 62453.157187482
- equity_rollforward_expected_bn
- 62453.157187483
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 68899.9329038
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 6981082
- treasury_common_shares_close
- 10051417
- economic_common_outstanding_open
- 343746652
- economic_common_outstanding_close
- 340676317
- old_common_cohort_shares_open
- 343521674.86043
- old_common_cohort_shares_close
- 340264524.01398
- old_common_cohort_percent_close
- 0.998791248568
- regulatory_rwa_close_bn
- 383167.3517549
- regulatory_cet1_close_bn
- 56902.4658443
- regulatory_cet1_close_ratio
- 0.1485055175
- regulatory_adjustments_proxy_bn
- 5550.6913432
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0784318
- financial_deposits_close_bn
- 513441.2726659
- bank_cash_due_close_bn
- 42854.8303789
- financial_total_assets_close_bn
- 883759.1258245
- financial_total_liabilities_close_bn
- 814859.1929206
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3397.943
- securities
- 769.53415
- nonlife_insurance
- 569.65515
- card
- 289.82455
- life_insurance
- 99.9395
- others_elimination
- -154.906225
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3478.8854
- securities
- 810.00535
- nonlife_insurance
- 591.57705
- card
- 306.68755
- life_insurance
- 106.6847
- others_elimination
- -153.219925
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12965.22868935
- net_fee_and_commission_income
- 4478.84330832
- other_operating_income
- 726.07699695
- gross_operating_profit
- 18170.14899462
- G_and_A_expense_including_SBC
- 8161.71117058
- SBC_expense_is_subset_of_G_and_A_not_additional
- 168.63
- preprovision_operating_profit
- 10008.43782404
- credit_loss_expense
- 3227.95071631
- net_operating_profit
- 6780.48710773
- nonoperating_profit
- -127.55041135
- profit_before_tax
- 6652.93669639
- tax_expense_model_implied
- 1615.55670643
- consolidated_profit
- 5037.37998996
- NCI_profit
- 65.38986496
- parent_attributable_profit
- 4971.990125
- parent_hybrid_distribution
- 176.75
- ordinary_common_profit_after_hybrid
- 4795.240125
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.38986496
- NCI_distributions_implied_bn_estimate
- 43.49133876
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.078283793
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5074.9975
- parent_hybrid_distributions_bn
- 178.5175
- ordinary_common_profit_after_hybrid_bn
- 4896.48
- OCI_attributable_common_bn
- -357.035
- ordinary_profit_OCI_sum_bn
- 4539.445
- SBC_expense_already_in_ordinary_profit_bn
- 172.33986
- SBC_noncash_equity_credit_bn
- 29.2977762
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1371.0144
- dividends_cash_paid_company_bn
- 1371.0144
- buyback_cash_spent_company_bn
- 489.64797695
- old_cohort_pro_rata_tender_cash_bn
- 489.056114256
- old_cohort_dividend_and_tender_received_bn
- 1858.413298637
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3161631
- staff_treasury_shares_delivered
- 183461
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3157809.374
- ordinary_common_equity_open_bn
- 62453.157187482
- ordinary_common_equity_close_bn
- 65161.237586732
- equity_rollforward_expected_bn
- 65161.237586732
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 71630.1746117
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 10051417
- treasury_common_shares_close
- 13029587
- economic_common_outstanding_open
- 340676317
- economic_common_outstanding_close
- 337698147
- old_common_cohort_shares_open
- 340264524.01398
- old_common_cohort_shares_close
- 337106714.63998
- old_common_cohort_percent_close
- 0.998248636052
- regulatory_rwa_close_bn
- 390085.0551235
- regulatory_cet1_close_bn
- 59550.6342327
- regulatory_cet1_close_ratio
- 0.1526606402
- regulatory_adjustments_proxy_bn
- 5610.603354
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0803866
- financial_deposits_close_bn
- 521589.803826
- bank_cash_due_close_bn
- 41004.5297066
- financial_total_assets_close_bn
- 898427.5498044
- financial_total_liabilities_close_bn
- 826797.3751927
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3468.34
- securities
- 785.477
- nonlife_insurance
- 581.457
- card
- 295.829
- life_insurance
- 102.01
- others_elimination
- -158.1155
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3551.0631328
- securities
- 826.8385664
- nonlife_insurance
- 603.8611818
- card
- 313.062986
- life_insurance
- 108.9035944
- others_elimination
- -156.3921014
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13105.2531592
- net_fee_and_commission_income
- 4539.30769298
- other_operating_income
- 731.30475133
- gross_operating_profit
- 18375.86560351
- G_and_A_expense_including_SBC
- 8191.1854101
- SBC_expense_is_subset_of_G_and_A_not_additional
- 172.33986
- preprovision_operating_profit
- 10184.68019341
- credit_loss_expense
- 3266.29877082
- net_operating_profit
- 6918.38142259
- nonoperating_profit
- -128.46877431
- profit_before_tax
- 6789.91264828
- tax_expense_model_implied
- 1648.81907278
- consolidated_profit
- 5141.0935755
- NCI_profit
- 66.0960755
- parent_attributable_profit
- 5074.9975
- parent_hybrid_distribution
- 178.5175
- ordinary_common_profit_after_hybrid
- 4896.48
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.0960755
- NCI_distributions_implied_bn_estimate
- 43.9347669
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.076791239
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5125.747475
- parent_hybrid_distributions_bn
- 180.302675
- ordinary_common_profit_after_hybrid_bn
- 4945.4448
- OCI_attributable_common_bn
- -360.60535
- ordinary_profit_OCI_sum_bn
- 4584.83945
- SBC_expense_already_in_ordinary_profit_bn
- 176.13133692
- SBC_noncash_equity_credit_bn
- 29.942327276
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1384.724544
- dividends_cash_paid_company_bn
- 1384.724544
- buyback_cash_spent_company_bn
- 494.544441852
- old_cohort_pro_rata_tender_cash_bn
- 493.678314546
- old_cohort_dividend_and_tender_received_bn
- 1875.977701901
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3038216
- staff_treasury_shares_delivered
- 178422
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3032894.97803
- ordinary_common_equity_open_bn
- 65161.237586732
- ordinary_common_equity_close_bn
- 67896.750378154
- equity_rollforward_expected_bn
- 67896.750378156
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 74388.1146474
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 13029587
- treasury_common_shares_close
- 15889381
- economic_common_outstanding_open
- 337698147
- economic_common_outstanding_close
- 334838353
- old_common_cohort_shares_open
- 337106714.63998
- old_common_cohort_shares_close
- 334073819.66195
- old_common_cohort_percent_close
- 0.997716709179
- regulatory_rwa_close_bn
- 397138.1830052
- regulatory_cet1_close_bn
- 62225.4981032
- regulatory_cet1_close_ratio
- 0.156684753
- regulatory_adjustments_proxy_bn
- 5671.252275
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0820447
- financial_deposits_close_bn
- 529880.022011
- bank_cash_due_close_bn
- 39135.7625188
- financial_total_assets_close_bn
- 913361.7217944
- financial_total_liabilities_close_bn
- 838973.607147
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3503.0234
- securities
- 793.33177
- nonlife_insurance
- 587.27157
- card
- 298.78729
- life_insurance
- 103.0301
- others_elimination
- -159.696655
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3587.5664417
- securities
- 835.6032909
- nonlife_insurance
- 610.1686438
- card
- 316.4004237
- life_insurance
- 110.0753535
- others_elimination
- -157.9353416
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13246.78989332
- net_fee_and_commission_income
- 4600.58834684
- other_operating_income
- 736.57014554
- gross_operating_profit
- 18583.94838569
- G_and_A_expense_including_SBC
- 8291.57062604
- SBC_expense_is_subset_of_G_and_A_not_additional
- 176.13133692
- preprovision_operating_profit
- 10292.37775966
- credit_loss_expense
- 3305.10240022
- net_operating_profit
- 6987.27535944
- nonoperating_profit
- -129.39374949
- profit_before_tax
- 6857.88160995
- tax_expense_model_implied
- 1665.32422184
- consolidated_profit
- 5192.55738812
- NCI_profit
- 66.80991312
- parent_attributable_profit
- 5125.747475
- parent_hybrid_distribution
- 180.302675
- ordinary_common_profit_after_hybrid
- 4945.4448
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.80991312
- NCI_distributions_implied_bn_estimate
- 44.38266882
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.074386095
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5068.287845805
- parent_hybrid_distributions_bn
- 182.10570175
- ordinary_common_profit_after_hybrid_bn
- 4886.182144055
- OCI_attributable_common_bn
- -364.2114035
- ordinary_profit_OCI_sum_bn
- 4521.970740555
- SBC_expense_already_in_ordinary_profit_bn
- 180.006226332
- SBC_noncash_equity_credit_bn
- 30.601058476
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1368.131000335
- dividends_cash_paid_company_bn
- 1368.131000335
- buyback_cash_spent_company_bn
- 488.618077842
- old_cohort_pro_rata_tender_cash_bn
- 487.502420669
- old_cohort_dividend_and_tender_received_bn
- 1852.509580049
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2863321
- staff_treasury_shares_delivered
- 173974
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2856783.20544
- ordinary_common_equity_open_bn
- 67896.750378154
- ordinary_common_equity_close_bn
- 70592.573099009
- equity_rollforward_expected_bn
- 70592.573099009
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 77106.6337395
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 15889381
- treasury_common_shares_close
- 18578728
- economic_common_outstanding_open
- 334838353
- economic_common_outstanding_close
- 332149006
- old_common_cohort_shares_open
- 334073819.66195
- old_common_cohort_shares_close
- 331217036.45651
- old_common_cohort_percent_close
- 0.997194122136
- regulatory_rwa_close_bn
- 404329.561223
- regulatory_cet1_close_bn
- 64859.9250891
- regulatory_cet1_close_ratio
- 0.1604135124
- regulatory_adjustments_proxy_bn
- 5732.64801
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0839149
- financial_deposits_close_bn
- 538314.5689196
- bank_cash_due_close_bn
- 37289.6574378
- financial_total_assets_close_bn
- 928566.7934364
- financial_total_liabilities_close_bn
- 851460.1596969
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3463.7545077
- securities
- 784.4385209
- nonlife_insurance
- 580.6882557
- card
- 295.4378845
- life_insurance
- 101.8751326
- others_elimination
- -157.9064555
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3550.1574963
- securities
- 827.6400152
- nonlife_insurance
- 604.0890651
- card
- 313.4385071
- life_insurance
- 109.0753816
- others_elimination
- -156.1063932
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13389.85522416
- net_fee_and_commission_income
- 4662.69628952
- other_operating_income
- 741.87345058
- gross_operating_profit
- 18794.42496427
- G_and_A_expense_including_SBC
- 8536.78571472
- SBC_expense_is_subset_of_G_and_A_not_additional
- 180.00622633
- preprovision_operating_profit
- 10257.63924955
- credit_loss_expense
- 3344.36701673
- net_operating_profit
- 6913.27223282
- nonoperating_profit
- -130.32538448
- profit_before_tax
- 6782.94684834
- tax_expense_model_implied
- 1647.12754235
- consolidated_profit
- 5135.81930598
- NCI_profit
- 67.53146018
- parent_attributable_profit
- 5068.2878458
- parent_hybrid_distribution
- 182.10570175
- ordinary_common_profit_after_hybrid
- 4886.18214406
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.53146018
- NCI_distributions_implied_bn_estimate
- 44.83508888
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.070612358
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5228.774999248
- parent_hybrid_distributions_bn
- 183.926758768
- ordinary_common_profit_after_hybrid_bn
- 5044.84824048
- OCI_attributable_common_bn
- -367.853517535
- ordinary_profit_OCI_sum_bn
- 4676.994722945
- SBC_expense_already_in_ordinary_profit_bn
- 183.966363312
- SBC_noncash_equity_credit_bn
- 31.274281763
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1412.557507334
- dividends_cash_paid_company_bn
- 1412.557507334
- buyback_cash_spent_company_bn
- 504.484736929
- old_cohort_pro_rata_tender_cash_bn
- 503.069214372
- old_cohort_dividend_and_tender_received_bn
- 1911.663257865
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2821083
- staff_treasury_shares_delivered
- 169676
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2813167.38566
- ordinary_common_equity_open_bn
- 70592.573099009
- ordinary_common_equity_close_bn
- 73383.799859455
- equity_rollforward_expected_bn
- 73383.799859454
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 79920.8292276
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 18578728
- treasury_common_shares_close
- 21230135
- economic_common_outstanding_open
- 332149006
- economic_common_outstanding_close
- 329497599
- old_common_cohort_shares_open
- 331217036.45651
- old_common_cohort_shares_close
- 328403869.07085
- old_common_cohort_percent_close
- 0.996680613357
- regulatory_rwa_close_bn
- 411662.0778158
- regulatory_cet1_close_bn
- 67588.9992536
- regulatory_cet1_close_ratio
- 0.164185634
- regulatory_adjustments_proxy_bn
- 5794.8006059
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0855507
- financial_deposits_close_bn
- 546896.1384395
- bank_cash_due_close_bn
- 35383.4330864
- financial_total_assets_close_bn
- 944048.0220341
- financial_total_liabilities_close_bn
- 864127.1928065
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3573.4341703
- securities
- 809.2777386
- nonlife_insurance
- 599.0757286
- card
- 304.7929145
- life_insurance
- 105.101005
- others_elimination
- -162.9065578
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3661.7380247
- securities
- 853.4296658
- nonlife_insurance
- 622.9913558
- card
- 323.1895509
- life_insurance
- 112.4596595
- others_elimination
- -161.0668941
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13534.46566059
- net_fee_and_commission_income
- 4725.64268943
- other_operating_income
- 747.21493943
- gross_operating_profit
- 19007.32328944
- G_and_A_expense_including_SBC
- 8496.0937879
- SBC_expense_is_subset_of_G_and_A_not_additional
- 183.96636331
- preprovision_operating_profit
- 10511.22950154
- credit_loss_expense
- 3384.09809689
- net_operating_profit
- 7127.13140465
- nonoperating_profit
- -131.26372725
- profit_before_tax
- 6995.8676774
- tax_expense_model_implied
- 1698.8318782
- consolidated_profit
- 5297.0357992
- NCI_profit
- 68.26079995
- parent_attributable_profit
- 5228.77499925
- parent_hybrid_distribution
- 183.92675877
- ordinary_common_profit_after_hybrid
- 5044.84824048
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 68.26079995
- NCI_distributions_implied_bn_estimate
- 45.29207225
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.069935231
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5281.06274924
- parent_hybrid_distributions_bn
- 185.766026355
- ordinary_common_profit_after_hybrid_bn
- 5095.296722885
- OCI_attributable_common_bn
- -371.53205271
- ordinary_profit_OCI_sum_bn
- 4723.764670174
- SBC_expense_already_in_ordinary_profit_bn
- 188.013623304
- SBC_noncash_equity_credit_bn
- 31.962315962
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1426.683082408
- dividends_cash_paid_company_bn
- 1426.683082408
- buyback_cash_spent_company_bn
- 509.529592877
- old_cohort_pro_rata_tender_cash_bn
- 507.838267152
- old_cohort_dividend_and_tender_received_bn
- 1929.785636792
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2722290
- staff_treasury_shares_delivered
- 165695
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2713253.66693
- ordinary_common_equity_open_bn
- 73383.799859455
- ordinary_common_equity_close_bn
- 76203.314170308
- equity_rollforward_expected_bn
- 76203.314170306
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 82763.5878909
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 21230135
- treasury_common_shares_close
- 23786730
- economic_common_outstanding_open
- 329497599
- economic_common_outstanding_close
- 326941004
- old_common_cohort_shares_open
- 328403869.07085
- old_common_cohort_shares_close
- 325690615.40392
- old_common_cohort_percent_close
- 0.996175491661
- regulatory_rwa_close_bn
- 419138.6844731
- regulatory_cet1_close_bn
- 70345.5939156
- regulatory_cet1_close_ratio
- 0.1678336945
- regulatory_adjustments_proxy_bn
- 5857.7202547
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0877414
- financial_deposits_close_bn
- 555627.4777304
- bank_cash_due_close_bn
- 33458.1552615
- financial_total_assets_close_bn
- 959810.7728285
- financial_total_liabilities_close_bn
- 877047.1849376
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3609.168512
- securities
- 817.370516
- nonlife_insurance
- 605.0664858
- card
- 307.8408437
- life_insurance
- 106.1520151
- others_elimination
- -164.5356233
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3699.4150512
- securities
- 862.4937856
- nonlife_insurance
- 629.5082569
- card
- 326.642206
- life_insurance
- 113.67256
- others_elimination
- -162.6554871
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13680.63788972
- net_fee_and_commission_income
- 4789.43886574
- other_operating_income
- 752.59488699
- gross_operating_profit
- 19222.67164245
- G_and_A_expense_including_SBC
- 8600.26315753
- SBC_expense_is_subset_of_G_and_A_not_additional
- 188.0136233
- preprovision_operating_profit
- 10622.40848492
- credit_loss_expense
- 3424.30118228
- net_operating_profit
- 7198.10730264
- nonoperating_profit
- -132.20882609
- profit_before_tax
- 7065.89847655
- tax_expense_model_implied
- 1715.83771072
- consolidated_profit
- 5350.06076583
- NCI_profit
- 68.99801659
- parent_attributable_profit
- 5281.06274924
- parent_hybrid_distribution
- 185.76602636
- ordinary_common_profit_after_hybrid
- 5095.29672289
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 68.99801659
- NCI_distributions_implied_bn_estimate
- 45.75366419
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.068171469
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5285.868516342
- parent_hybrid_distributions_bn
- 187.623686619
- ordinary_common_profit_after_hybrid_bn
- 5098.244829723
- OCI_attributable_common_bn
- -375.247373237
- ordinary_profit_OCI_sum_bn
- 4722.997456486
- SBC_expense_already_in_ordinary_profit_bn
- 192.149923017
- SBC_noncash_equity_credit_bn
- 32.665486913
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1427.508552322
- dividends_cash_paid_company_bn
- 1427.508552322
- buyback_cash_spent_company_bn
- 509.824434845
- old_cohort_pro_rata_tender_cash_bn
- 507.874607042
- old_cohort_dividend_and_tender_received_bn
- 1929.923641003
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2606693
- staff_treasury_shares_delivered
- 162082
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2596723.68088
- ordinary_common_equity_open_bn
- 76203.314170308
- ordinary_common_equity_close_bn
- 79021.64412654
- equity_rollforward_expected_bn
- 79021.644126539
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 85605.4411318
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 23786730
- treasury_common_shares_close
- 26231341
- economic_common_outstanding_open
- 326941004
- economic_common_outstanding_close
- 324496393
- old_common_cohort_shares_open
- 325690615.40392
- old_common_cohort_shares_close
- 323093891.72303
- old_common_cohort_percent_close
- 0.995677914124
- regulatory_rwa_close_bn
- 426762.3980049
- regulatory_cet1_close_bn
- 73100.2268309
- regulatory_cet1_close_ratio
- 0.1712902242
- regulatory_adjustments_proxy_bn
- 5921.4172956
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0895531
- financial_deposits_close_bn
- 564511.3883318
- bank_cash_due_close_bn
- 31531.9058489
- financial_total_assets_close_bn
- 975860.5213239
- financial_total_liabilities_close_bn
- 890255.0801921
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3612.4528554
- securities
- 818.1143231
- nonlife_insurance
- 605.6170963
- card
- 308.1209788
- life_insurance
- 106.2486134
- others_elimination
- -164.6853508
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3704.6848184
- securities
- 864.2303047
- nonlife_insurance
- 630.5965863
- card
- 327.3359711
- life_insurance
- 113.9346103
- others_elimination
- -162.7638515
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13828.38877893
- net_fee_and_commission_income
- 4854.09629042
- other_operating_income
- 758.01357018
- gross_operating_profit
- 19440.49863953
- G_and_A_expense_including_SBC
- 8769.12634308
- SBC_expense_is_subset_of_G_and_A_not_additional
- 192.14992302
- preprovision_operating_profit
- 10671.37229645
- credit_loss_expense
- 3464.98188033
- net_operating_profit
- 7206.39041612
- nonoperating_profit
- -133.16072963
- profit_before_tax
- 7073.22968649
- tax_expense_model_implied
- 1717.61797498
- consolidated_profit
- 5355.61171151
- NCI_profit
- 69.74319517
- parent_attributable_profit
- 5285.86851634
- parent_hybrid_distribution
- 187.62368662
- ordinary_common_profit_after_hybrid
- 5098.24482972
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.74319517
- NCI_distributions_implied_bn_estimate
- 46.21991057
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.06573346
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5387.2121105
- parent_hybrid_distributions_bn
- 189.499923485
- ordinary_common_profit_after_hybrid_bn
- 5197.712187015
- OCI_attributable_common_bn
- -378.99984697
- ordinary_profit_OCI_sum_bn
- 4818.712340045
- SBC_expense_already_in_ordinary_profit_bn
- 196.377221323
- SBC_noncash_equity_credit_bn
- 33.384127625
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1455.359412364
- dividends_cash_paid_company_bn
- 1455.359412364
- buyback_cash_spent_company_bn
- 519.771170134
- old_cohort_pro_rata_tender_cash_bn
- 517.524674501
- old_cohort_dividend_and_tender_received_bn
- 1966.593898504
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2545184
- staff_treasury_shares_delivered
- 158653
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2534183.49618
- ordinary_common_equity_open_bn
- 79021.64412654
- ordinary_common_equity_close_bn
- 81898.610011709
- equity_rollforward_expected_bn
- 81898.610011711
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 88506.212581
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 26231341
- treasury_common_shares_close
- 28617872
- economic_common_outstanding_open
- 324496393
- economic_common_outstanding_close
- 322109862
- old_common_cohort_shares_open
- 323093891.72303
- old_common_cohort_shares_close
- 320559708.22685
- old_common_cohort_percent_close
- 0.995187499807
- regulatory_rwa_close_bn
- 434536.301847
- regulatory_cet1_close_bn
- 75912.7077942
- regulatory_cet1_close_ratio
- 0.1746981955
- regulatory_adjustments_proxy_bn
- 5985.9022176
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0916335
- financial_deposits_close_bn
- 573550.7272935
- bank_cash_due_close_bn
- 29568.0098114
- financial_total_assets_close_bn
- 992202.8556673
- financial_total_liabilities_close_bn
- 903696.6430863
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3681.7127991
- securities
- 833.7996633
- nonlife_insurance
- 617.2283222
- card
- 314.0284446
- life_insurance
- 108.2856706
- others_elimination
- -167.8427894
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3775.9738654
- securities
- 880.9301965
- nonlife_insurance
- 642.757361
- card
- 333.6661668
- life_insurance
- 116.1407594
- others_elimination
- -165.8790172
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13977.73537774
- net_fee_and_commission_income
- 4919.62659034
- other_operating_income
- 763.47126788
- gross_operating_profit
- 19660.83323597
- G_and_A_expense_including_SBC
- 8812.49752914
- SBC_expense_is_subset_of_G_and_A_not_additional
- 196.37722132
- preprovision_operating_profit
- 10848.33570683
- credit_loss_expense
- 3506.14586506
- net_operating_profit
- 7342.18984177
- nonoperating_profit
- -134.11948689
- profit_before_tax
- 7208.07035488
- tax_expense_model_implied
- 1750.3618227
- consolidated_profit
- 5457.70853217
- NCI_profit
- 70.49642167
- parent_attributable_profit
- 5387.2121105
- parent_hybrid_distribution
- 189.49992349
- ordinary_common_profit_after_hybrid
- 5197.71218702
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 70.49642167
- NCI_distributions_implied_bn_estimate
- 46.69085757
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.064644097
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4623.434961828
- parent_hybrid_distributions_bn
- 162.633390617
- ordinary_common_profit_after_hybrid_bn
- 4460.801571211
- OCI_attributable_common_bn
- -325.266781234
- ordinary_profit_OCI_sum_bn
- 4135.534789977
- SBC_expense_already_in_ordinary_profit_bn
- 170.538056776
- SBC_noncash_equity_credit_bn
- 28.991469652
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1469.913006488
- dividends_cash_paid_company_bn
- 1102.434754866
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 1097.129287395
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 81898.610011709
- ordinary_common_equity_close_bn
- 84593.22326485
- equity_rollforward_expected_bn
- 84593.22326485
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 91221.278425
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 28617872
- treasury_common_shares_close
- 28617872
- economic_common_outstanding_open
- 322109862
- economic_common_outstanding_close
- 322109862
- old_common_cohort_shares_open
- 320559708.22685
- old_common_cohort_shares_close
- 320559708.22685
- old_common_cohort_percent_close
- 0.995187499807
- regulatory_rwa_close_bn
- 441263.1256406
- regulatory_cet1_close_bn
- 78551.8932259
- regulatory_cet1_close_ratio
- 0.1780159924
- regulatory_adjustments_proxy_bn
- 6041.3300389
- dividends_payable_close_bn
- 367.4782516
- staff_equity_reward_reserve_bn
- 29.0831031
- financial_deposits_close_bn
- 581356.8834885
- bank_cash_due_close_bn
- 28475.2681834
- financial_total_assets_close_bn
- 1006325.1340724
- financial_total_liabilities_close_bn
- 915103.8556474
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3159.7344463
- securities
- 715.5869187
- nonlife_insurance
- 529.7201866
- card
- 269.5067616
- life_insurance
- 92.9333661
- others_elimination
- -144.0467174
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3241.5927135
- securities
- 756.5160523
- nonlife_insurance
- 551.890134
- card
- 286.5605673
- life_insurance
- 99.7548883
- others_elimination
- -142.3413368
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12005.53038269
- net_fee_and_commission_income
- 4236.77301048
- other_operating_income
- 653.41292124
- gross_operating_profit
- 16895.71631442
- G_and_A_expense_including_SBC
- 7580.06856672
- SBC_expense_is_subset_of_G_and_A_not_additional
- 170.53805678
- preprovision_operating_profit
- 9315.6477477
- credit_loss_expense
- 3014.65970229
- net_operating_profit
- 6300.9880454
- nonoperating_profit
- -114.7854666
- profit_before_tax
- 6186.2025788
- tax_expense_model_implied
- 1502.21797074
- consolidated_profit
- 4683.98460806
- NCI_profit
- 60.54964624
- parent_attributable_profit
- 4623.43496183
- parent_hybrid_distribution
- 162.63339062
- ordinary_common_profit_after_hybrid
- 4460.80157121
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 60.54964624
- NCI_distributions_implied_bn_estimate
- 40.09705544
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.062933198
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 941.780821918
- parent_hybrid_distributions_bn
- 26.108775261
- ordinary_common_profit_after_hybrid_bn
- 915.672046657
- OCI_attributable_common_bn
- -52.739726027
- ordinary_profit_OCI_sum_bn
- 862.932320629
- SBC_expense_already_in_ordinary_profit_bn
- 24.863013699
- SBC_noncash_equity_credit_bn
- 4.226712329
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847975888
- old_cohort_pro_rata_tender_cash_bn
- 1.847975888
- old_cohort_dividend_and_tender_received_bn
- 406.766424995
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 13979
- staff_treasury_shares_delivered
- 30462
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 13979
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57150.891026106
- equity_rollforward_expected_bn
- 57150.891026106
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63554.1293562
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7697430
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346990304
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346959842
- old_common_cohort_percent_close
- 0.999912210803
- regulatory_rwa_close_bn
- 369727.2179671
- regulatory_cet1_close_bn
- 51717.8518884
- regulatory_cet1_close_ratio
- 0.1398811052
- regulatory_adjustments_proxy_bn
- 5433.0391377
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0768749
- financial_deposits_close_bn
- 497558.9592262
- bank_cash_due_close_bn
- 46480.682048
- financial_total_assets_close_bn
- 855199.4303338
- financial_total_liabilities_close_bn
- 791645.3009776
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 643.6291044
- securities
- 145.7630619
- nonlife_insurance
- 107.9025263
- card
- 54.8977766
- life_insurance
- 18.9302678
- others_elimination
- -29.3419151
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 655.563351
- securities
- 151.7301852
- nonlife_insurance
- 111.1347181
- card
- 57.3840779
- life_insurance
- 19.9247883
- others_elimination
- -29.0932849
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 1912.13935502
- net_fee_and_commission_income
- 657.03452055
- other_operating_income
- 107.85022831
- gross_operating_profit
- 2677.02410388
- G_and_A_expense_including_SBC
- 926.4691033
- SBC_expense_is_subset_of_G_and_A_not_additional
- 24.8630137
- preprovision_operating_profit
- 1750.55500058
- credit_loss_expense
- 475.04931507
- net_operating_profit
- 1275.50568551
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1256.55956679
- tax_expense_model_implied
- 305.13490926
- consolidated_profit
- 951.42465753
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 941.78082192
- parent_hybrid_distribution
- 26.10877526
- ordinary_common_profit_after_hybrid
- 915.67204666
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.107212341
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4975
- parent_hybrid_distributions_bn
- 175
- ordinary_common_profit_after_hybrid_bn
- 4800
- OCI_attributable_common_bn
- -350
- ordinary_profit_OCI_sum_bn
- 4450
- SBC_expense_already_in_ordinary_profit_bn
- 165
- SBC_noncash_equity_credit_bn
- 28.05
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1344
- dividends_cash_paid_company_bn
- 1344
- buyback_cash_spent_company_bn
- 479.999942509
- old_cohort_pro_rata_tender_cash_bn
- 479.957803699
- old_cohort_dividend_and_tender_received_bn
- 1823.839815019
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3438469
- staff_treasury_shares_delivered
- 194817
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 3438167.13957
- ordinary_common_equity_open_bn
- 57150.891026106
- ordinary_common_equity_close_bn
- 59804.941083596
- equity_rollforward_expected_bn
- 59804.941083597
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 66229.8182737
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7697430
- treasury_common_shares_close
- 6981082
- economic_common_outstanding_open
- 346990304
- economic_common_outstanding_close
- 343746652
- old_common_cohort_shares_open
- 346959842
- old_common_cohort_shares_close
- 343521674.86043
- old_common_cohort_percent_close
- 0.999345514674
- regulatory_rwa_close_bn
- 376382.3078905
- regulatory_cet1_close_bn
- 54313.4346043
- regulatory_cet1_close_ratio
- 0.1443038992
- regulatory_adjustments_proxy_bn
- 5491.5064793
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0769792
- financial_deposits_close_bn
- 505431.8379596
- bank_cash_due_close_bn
- 44666.769807
- financial_total_assets_close_bn
- 869351.4016493
- financial_total_liabilities_close_bn
- 803121.5833757
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3400
- securities
- 770
- nonlife_insurance
- 570
- card
- 290
- life_insurance
- 100
- others_elimination
- -155
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3479.2
- securities
- 809.6
- nonlife_insurance
- 591.45
- card
- 306.5
- life_insurance
- 106.6
- others_elimination
- -153.35
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12826.70032583
- net_fee_and_commission_income
- 4419.18432
- other_operating_income
- 720.88661333
- gross_operating_profit
- 17966.77125917
- G_and_A_expense_including_SBC
- 7994.09061472
- SBC_expense_is_subset_of_G_and_A_not_additional
- 165
- preprovision_operating_profit
- 9972.68064445
- credit_loss_expense
- 3190.052888
- net_operating_profit
- 6782.62775645
- nonoperating_profit
- -126.63861333
- profit_before_tax
- 6655.98914312
- tax_expense_model_implied
- 1616.29794312
- consolidated_profit
- 5039.6912
- NCI_profit
- 64.6912
- parent_attributable_profit
- 4975
- parent_hybrid_distribution
- 175
- ordinary_common_profit_after_hybrid
- 4800
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.6912
- NCI_distributions_implied_bn_estimate
- 43.05234
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.082138489
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4971.990125
- parent_hybrid_distributions_bn
- 176.75
- ordinary_common_profit_after_hybrid_bn
- 4795.240125
- OCI_attributable_common_bn
- -353.5
- ordinary_profit_OCI_sum_bn
- 4441.740125
- SBC_expense_already_in_ordinary_profit_bn
- 168.63
- SBC_noncash_equity_credit_bn
- 28.6671
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1342.667235
- dividends_cash_paid_company_bn
- 1342.667235
- buyback_cash_spent_company_bn
- 479.523886113
- old_cohort_pro_rata_tender_cash_bn
- 479.210044766
- old_cohort_dividend_and_tender_received_bn
- 1820.998523763
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3259284
- staff_treasury_shares_delivered
- 188949
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3257150.84645
- ordinary_common_equity_open_bn
- 59804.941083596
- ordinary_common_equity_close_bn
- 62453.157187482
- equity_rollforward_expected_bn
- 62453.157187483
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 68899.9329038
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 6981082
- treasury_common_shares_close
- 10051417
- economic_common_outstanding_open
- 343746652
- economic_common_outstanding_close
- 340676317
- old_common_cohort_shares_open
- 343521674.86043
- old_common_cohort_shares_close
- 340264524.01398
- old_common_cohort_percent_close
- 0.998791248568
- regulatory_rwa_close_bn
- 383167.3517549
- regulatory_cet1_close_bn
- 56902.4658443
- regulatory_cet1_close_ratio
- 0.1485055175
- regulatory_adjustments_proxy_bn
- 5550.6913432
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0784318
- financial_deposits_close_bn
- 513441.2726659
- bank_cash_due_close_bn
- 42854.8303789
- financial_total_assets_close_bn
- 883759.1258245
- financial_total_liabilities_close_bn
- 814859.1929206
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3397.943
- securities
- 769.53415
- nonlife_insurance
- 569.65515
- card
- 289.82455
- life_insurance
- 99.9395
- others_elimination
- -154.906225
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3478.8854
- securities
- 810.00535
- nonlife_insurance
- 591.57705
- card
- 306.68755
- life_insurance
- 106.6847
- others_elimination
- -153.219925
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12965.22868935
- net_fee_and_commission_income
- 4478.84330832
- other_operating_income
- 726.07699695
- gross_operating_profit
- 18170.14899462
- G_and_A_expense_including_SBC
- 8161.71117058
- SBC_expense_is_subset_of_G_and_A_not_additional
- 168.63
- preprovision_operating_profit
- 10008.43782404
- credit_loss_expense
- 3227.95071631
- net_operating_profit
- 6780.48710773
- nonoperating_profit
- -127.55041135
- profit_before_tax
- 6652.93669639
- tax_expense_model_implied
- 1615.55670643
- consolidated_profit
- 5037.37998996
- NCI_profit
- 65.38986496
- parent_attributable_profit
- 4971.990125
- parent_hybrid_distribution
- 176.75
- ordinary_common_profit_after_hybrid
- 4795.240125
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.38986496
- NCI_distributions_implied_bn_estimate
- 43.49133876
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.078283793
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5074.9975
- parent_hybrid_distributions_bn
- 178.5175
- ordinary_common_profit_after_hybrid_bn
- 4896.48
- OCI_attributable_common_bn
- -357.035
- ordinary_profit_OCI_sum_bn
- 4539.445
- SBC_expense_already_in_ordinary_profit_bn
- 172.33986
- SBC_noncash_equity_credit_bn
- 29.2977762
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1371.0144
- dividends_cash_paid_company_bn
- 1371.0144
- buyback_cash_spent_company_bn
- 489.64797695
- old_cohort_pro_rata_tender_cash_bn
- 489.056114256
- old_cohort_dividend_and_tender_received_bn
- 1858.413298637
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3161631
- staff_treasury_shares_delivered
- 183461
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3157809.374
- ordinary_common_equity_open_bn
- 62453.157187482
- ordinary_common_equity_close_bn
- 65161.237586732
- equity_rollforward_expected_bn
- 65161.237586732
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 71630.1746117
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 10051417
- treasury_common_shares_close
- 13029587
- economic_common_outstanding_open
- 340676317
- economic_common_outstanding_close
- 337698147
- old_common_cohort_shares_open
- 340264524.01398
- old_common_cohort_shares_close
- 337106714.63998
- old_common_cohort_percent_close
- 0.998248636052
- regulatory_rwa_close_bn
- 390085.0551235
- regulatory_cet1_close_bn
- 59550.6342327
- regulatory_cet1_close_ratio
- 0.1526606402
- regulatory_adjustments_proxy_bn
- 5610.603354
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0803866
- financial_deposits_close_bn
- 521589.803826
- bank_cash_due_close_bn
- 41004.5297066
- financial_total_assets_close_bn
- 898427.5498044
- financial_total_liabilities_close_bn
- 826797.3751927
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3468.34
- securities
- 785.477
- nonlife_insurance
- 581.457
- card
- 295.829
- life_insurance
- 102.01
- others_elimination
- -158.1155
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3551.0631328
- securities
- 826.8385664
- nonlife_insurance
- 603.8611818
- card
- 313.062986
- life_insurance
- 108.9035944
- others_elimination
- -156.3921014
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13105.2531592
- net_fee_and_commission_income
- 4539.30769298
- other_operating_income
- 731.30475133
- gross_operating_profit
- 18375.86560351
- G_and_A_expense_including_SBC
- 8191.1854101
- SBC_expense_is_subset_of_G_and_A_not_additional
- 172.33986
- preprovision_operating_profit
- 10184.68019341
- credit_loss_expense
- 3266.29877082
- net_operating_profit
- 6918.38142259
- nonoperating_profit
- -128.46877431
- profit_before_tax
- 6789.91264828
- tax_expense_model_implied
- 1648.81907278
- consolidated_profit
- 5141.0935755
- NCI_profit
- 66.0960755
- parent_attributable_profit
- 5074.9975
- parent_hybrid_distribution
- 178.5175
- ordinary_common_profit_after_hybrid
- 4896.48
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.0960755
- NCI_distributions_implied_bn_estimate
- 43.9347669
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.076791239
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5125.747475
- parent_hybrid_distributions_bn
- 180.302675
- ordinary_common_profit_after_hybrid_bn
- 4945.4448
- OCI_attributable_common_bn
- -360.60535
- ordinary_profit_OCI_sum_bn
- 4584.83945
- SBC_expense_already_in_ordinary_profit_bn
- 176.13133692
- SBC_noncash_equity_credit_bn
- 29.942327276
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1384.724544
- dividends_cash_paid_company_bn
- 1384.724544
- buyback_cash_spent_company_bn
- 494.544441852
- old_cohort_pro_rata_tender_cash_bn
- 493.678314546
- old_cohort_dividend_and_tender_received_bn
- 1875.977701901
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3038216
- staff_treasury_shares_delivered
- 178422
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3032894.97803
- ordinary_common_equity_open_bn
- 65161.237586732
- ordinary_common_equity_close_bn
- 67896.750378154
- equity_rollforward_expected_bn
- 67896.750378156
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 74388.1146474
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 13029587
- treasury_common_shares_close
- 15889381
- economic_common_outstanding_open
- 337698147
- economic_common_outstanding_close
- 334838353
- old_common_cohort_shares_open
- 337106714.63998
- old_common_cohort_shares_close
- 334073819.66195
- old_common_cohort_percent_close
- 0.997716709179
- regulatory_rwa_close_bn
- 397138.1830052
- regulatory_cet1_close_bn
- 62225.4981032
- regulatory_cet1_close_ratio
- 0.156684753
- regulatory_adjustments_proxy_bn
- 5671.252275
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0820447
- financial_deposits_close_bn
- 529880.022011
- bank_cash_due_close_bn
- 39135.7625188
- financial_total_assets_close_bn
- 913361.7217944
- financial_total_liabilities_close_bn
- 838973.607147
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3503.0234
- securities
- 793.33177
- nonlife_insurance
- 587.27157
- card
- 298.78729
- life_insurance
- 103.0301
- others_elimination
- -159.696655
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3587.5664417
- securities
- 835.6032909
- nonlife_insurance
- 610.1686438
- card
- 316.4004237
- life_insurance
- 110.0753535
- others_elimination
- -157.9353416
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13246.78989332
- net_fee_and_commission_income
- 4600.58834684
- other_operating_income
- 736.57014554
- gross_operating_profit
- 18583.94838569
- G_and_A_expense_including_SBC
- 8291.57062604
- SBC_expense_is_subset_of_G_and_A_not_additional
- 176.13133692
- preprovision_operating_profit
- 10292.37775966
- credit_loss_expense
- 3305.10240022
- net_operating_profit
- 6987.27535944
- nonoperating_profit
- -129.39374949
- profit_before_tax
- 6857.88160995
- tax_expense_model_implied
- 1665.32422184
- consolidated_profit
- 5192.55738812
- NCI_profit
- 66.80991312
- parent_attributable_profit
- 5125.747475
- parent_hybrid_distribution
- 180.302675
- ordinary_common_profit_after_hybrid
- 4945.4448
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.80991312
- NCI_distributions_implied_bn_estimate
- 44.38266882
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.074386095
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5068.287845805
- parent_hybrid_distributions_bn
- 182.10570175
- ordinary_common_profit_after_hybrid_bn
- 4886.182144055
- OCI_attributable_common_bn
- -364.2114035
- ordinary_profit_OCI_sum_bn
- 4521.970740555
- SBC_expense_already_in_ordinary_profit_bn
- 180.006226332
- SBC_noncash_equity_credit_bn
- 30.601058476
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1368.131000335
- dividends_cash_paid_company_bn
- 1368.131000335
- buyback_cash_spent_company_bn
- 488.618077842
- old_cohort_pro_rata_tender_cash_bn
- 487.502420669
- old_cohort_dividend_and_tender_received_bn
- 1852.509580049
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2863321
- staff_treasury_shares_delivered
- 173974
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2856783.20544
- ordinary_common_equity_open_bn
- 67896.750378154
- ordinary_common_equity_close_bn
- 70592.573099009
- equity_rollforward_expected_bn
- 70592.573099009
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 77106.6337395
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 15889381
- treasury_common_shares_close
- 18578728
- economic_common_outstanding_open
- 334838353
- economic_common_outstanding_close
- 332149006
- old_common_cohort_shares_open
- 334073819.66195
- old_common_cohort_shares_close
- 331217036.45651
- old_common_cohort_percent_close
- 0.997194122136
- regulatory_rwa_close_bn
- 404329.561223
- regulatory_cet1_close_bn
- 64859.9250891
- regulatory_cet1_close_ratio
- 0.1604135124
- regulatory_adjustments_proxy_bn
- 5732.64801
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0839149
- financial_deposits_close_bn
- 538314.5689196
- bank_cash_due_close_bn
- 37289.6574378
- financial_total_assets_close_bn
- 928566.7934364
- financial_total_liabilities_close_bn
- 851460.1596969
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3463.7545077
- securities
- 784.4385209
- nonlife_insurance
- 580.6882557
- card
- 295.4378845
- life_insurance
- 101.8751326
- others_elimination
- -157.9064555
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3550.1574963
- securities
- 827.6400152
- nonlife_insurance
- 604.0890651
- card
- 313.4385071
- life_insurance
- 109.0753816
- others_elimination
- -156.1063932
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13389.85522416
- net_fee_and_commission_income
- 4662.69628952
- other_operating_income
- 741.87345058
- gross_operating_profit
- 18794.42496427
- G_and_A_expense_including_SBC
- 8536.78571472
- SBC_expense_is_subset_of_G_and_A_not_additional
- 180.00622633
- preprovision_operating_profit
- 10257.63924955
- credit_loss_expense
- 3344.36701673
- net_operating_profit
- 6913.27223282
- nonoperating_profit
- -130.32538448
- profit_before_tax
- 6782.94684834
- tax_expense_model_implied
- 1647.12754235
- consolidated_profit
- 5135.81930598
- NCI_profit
- 67.53146018
- parent_attributable_profit
- 5068.2878458
- parent_hybrid_distribution
- 182.10570175
- ordinary_common_profit_after_hybrid
- 4886.18214406
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.53146018
- NCI_distributions_implied_bn_estimate
- 44.83508888
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.070612358
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5228.774999248
- parent_hybrid_distributions_bn
- 183.926758768
- ordinary_common_profit_after_hybrid_bn
- 5044.84824048
- OCI_attributable_common_bn
- -367.853517535
- ordinary_profit_OCI_sum_bn
- 4676.994722945
- SBC_expense_already_in_ordinary_profit_bn
- 183.966363312
- SBC_noncash_equity_credit_bn
- 31.274281763
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1412.557507334
- dividends_cash_paid_company_bn
- 1412.557507334
- buyback_cash_spent_company_bn
- 504.484736929
- old_cohort_pro_rata_tender_cash_bn
- 503.069214372
- old_cohort_dividend_and_tender_received_bn
- 1911.663257865
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2821083
- staff_treasury_shares_delivered
- 169676
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2813167.38566
- ordinary_common_equity_open_bn
- 70592.573099009
- ordinary_common_equity_close_bn
- 73383.799859455
- equity_rollforward_expected_bn
- 73383.799859454
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 79920.8292276
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 18578728
- treasury_common_shares_close
- 21230135
- economic_common_outstanding_open
- 332149006
- economic_common_outstanding_close
- 329497599
- old_common_cohort_shares_open
- 331217036.45651
- old_common_cohort_shares_close
- 328403869.07085
- old_common_cohort_percent_close
- 0.996680613357
- regulatory_rwa_close_bn
- 411662.0778158
- regulatory_cet1_close_bn
- 67588.9992536
- regulatory_cet1_close_ratio
- 0.164185634
- regulatory_adjustments_proxy_bn
- 5794.8006059
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0855507
- financial_deposits_close_bn
- 546896.1384395
- bank_cash_due_close_bn
- 35383.4330864
- financial_total_assets_close_bn
- 944048.0220341
- financial_total_liabilities_close_bn
- 864127.1928065
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3573.4341703
- securities
- 809.2777386
- nonlife_insurance
- 599.0757286
- card
- 304.7929145
- life_insurance
- 105.101005
- others_elimination
- -162.9065578
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3661.7380247
- securities
- 853.4296658
- nonlife_insurance
- 622.9913558
- card
- 323.1895509
- life_insurance
- 112.4596595
- others_elimination
- -161.0668941
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13534.46566059
- net_fee_and_commission_income
- 4725.64268943
- other_operating_income
- 747.21493943
- gross_operating_profit
- 19007.32328944
- G_and_A_expense_including_SBC
- 8496.0937879
- SBC_expense_is_subset_of_G_and_A_not_additional
- 183.96636331
- preprovision_operating_profit
- 10511.22950154
- credit_loss_expense
- 3384.09809689
- net_operating_profit
- 7127.13140465
- nonoperating_profit
- -131.26372725
- profit_before_tax
- 6995.8676774
- tax_expense_model_implied
- 1698.8318782
- consolidated_profit
- 5297.0357992
- NCI_profit
- 68.26079995
- parent_attributable_profit
- 5228.77499925
- parent_hybrid_distribution
- 183.92675877
- ordinary_common_profit_after_hybrid
- 5044.84824048
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 68.26079995
- NCI_distributions_implied_bn_estimate
- 45.29207225
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.069935231
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5281.06274924
- parent_hybrid_distributions_bn
- 185.766026355
- ordinary_common_profit_after_hybrid_bn
- 5095.296722885
- OCI_attributable_common_bn
- -371.53205271
- ordinary_profit_OCI_sum_bn
- 4723.764670174
- SBC_expense_already_in_ordinary_profit_bn
- 188.013623304
- SBC_noncash_equity_credit_bn
- 31.962315962
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1426.683082408
- dividends_cash_paid_company_bn
- 1426.683082408
- buyback_cash_spent_company_bn
- 509.529592877
- old_cohort_pro_rata_tender_cash_bn
- 507.838267152
- old_cohort_dividend_and_tender_received_bn
- 1929.785636792
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2722290
- staff_treasury_shares_delivered
- 165695
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2713253.66693
- ordinary_common_equity_open_bn
- 73383.799859455
- ordinary_common_equity_close_bn
- 76203.314170308
- equity_rollforward_expected_bn
- 76203.314170306
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 82763.5878909
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 21230135
- treasury_common_shares_close
- 23786730
- economic_common_outstanding_open
- 329497599
- economic_common_outstanding_close
- 326941004
- old_common_cohort_shares_open
- 328403869.07085
- old_common_cohort_shares_close
- 325690615.40392
- old_common_cohort_percent_close
- 0.996175491661
- regulatory_rwa_close_bn
- 419138.6844731
- regulatory_cet1_close_bn
- 70345.5939156
- regulatory_cet1_close_ratio
- 0.1678336945
- regulatory_adjustments_proxy_bn
- 5857.7202547
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0877414
- financial_deposits_close_bn
- 555627.4777304
- bank_cash_due_close_bn
- 33458.1552615
- financial_total_assets_close_bn
- 959810.7728285
- financial_total_liabilities_close_bn
- 877047.1849376
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3609.168512
- securities
- 817.370516
- nonlife_insurance
- 605.0664858
- card
- 307.8408437
- life_insurance
- 106.1520151
- others_elimination
- -164.5356233
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3699.4150512
- securities
- 862.4937856
- nonlife_insurance
- 629.5082569
- card
- 326.642206
- life_insurance
- 113.67256
- others_elimination
- -162.6554871
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13680.63788972
- net_fee_and_commission_income
- 4789.43886574
- other_operating_income
- 752.59488699
- gross_operating_profit
- 19222.67164245
- G_and_A_expense_including_SBC
- 8600.26315753
- SBC_expense_is_subset_of_G_and_A_not_additional
- 188.0136233
- preprovision_operating_profit
- 10622.40848492
- credit_loss_expense
- 3424.30118228
- net_operating_profit
- 7198.10730264
- nonoperating_profit
- -132.20882609
- profit_before_tax
- 7065.89847655
- tax_expense_model_implied
- 1715.83771072
- consolidated_profit
- 5350.06076583
- NCI_profit
- 68.99801659
- parent_attributable_profit
- 5281.06274924
- parent_hybrid_distribution
- 185.76602636
- ordinary_common_profit_after_hybrid
- 5095.29672289
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 68.99801659
- NCI_distributions_implied_bn_estimate
- 45.75366419
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.068171469
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5285.868516342
- parent_hybrid_distributions_bn
- 187.623686619
- ordinary_common_profit_after_hybrid_bn
- 5098.244829723
- OCI_attributable_common_bn
- -375.247373237
- ordinary_profit_OCI_sum_bn
- 4722.997456486
- SBC_expense_already_in_ordinary_profit_bn
- 192.149923017
- SBC_noncash_equity_credit_bn
- 32.665486913
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1427.508552322
- dividends_cash_paid_company_bn
- 1427.508552322
- buyback_cash_spent_company_bn
- 509.824434845
- old_cohort_pro_rata_tender_cash_bn
- 507.874607042
- old_cohort_dividend_and_tender_received_bn
- 1929.923641003
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2606693
- staff_treasury_shares_delivered
- 162082
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2596723.68088
- ordinary_common_equity_open_bn
- 76203.314170308
- ordinary_common_equity_close_bn
- 79021.64412654
- equity_rollforward_expected_bn
- 79021.644126539
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 85605.4411318
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 23786730
- treasury_common_shares_close
- 26231341
- economic_common_outstanding_open
- 326941004
- economic_common_outstanding_close
- 324496393
- old_common_cohort_shares_open
- 325690615.40392
- old_common_cohort_shares_close
- 323093891.72303
- old_common_cohort_percent_close
- 0.995677914124
- regulatory_rwa_close_bn
- 426762.3980049
- regulatory_cet1_close_bn
- 73100.2268309
- regulatory_cet1_close_ratio
- 0.1712902242
- regulatory_adjustments_proxy_bn
- 5921.4172956
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0895531
- financial_deposits_close_bn
- 564511.3883318
- bank_cash_due_close_bn
- 31531.9058489
- financial_total_assets_close_bn
- 975860.5213239
- financial_total_liabilities_close_bn
- 890255.0801921
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3612.4528554
- securities
- 818.1143231
- nonlife_insurance
- 605.6170963
- card
- 308.1209788
- life_insurance
- 106.2486134
- others_elimination
- -164.6853508
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3704.6848184
- securities
- 864.2303047
- nonlife_insurance
- 630.5965863
- card
- 327.3359711
- life_insurance
- 113.9346103
- others_elimination
- -162.7638515
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13828.38877893
- net_fee_and_commission_income
- 4854.09629042
- other_operating_income
- 758.01357018
- gross_operating_profit
- 19440.49863953
- G_and_A_expense_including_SBC
- 8769.12634308
- SBC_expense_is_subset_of_G_and_A_not_additional
- 192.14992302
- preprovision_operating_profit
- 10671.37229645
- credit_loss_expense
- 3464.98188033
- net_operating_profit
- 7206.39041612
- nonoperating_profit
- -133.16072963
- profit_before_tax
- 7073.22968649
- tax_expense_model_implied
- 1717.61797498
- consolidated_profit
- 5355.61171151
- NCI_profit
- 69.74319517
- parent_attributable_profit
- 5285.86851634
- parent_hybrid_distribution
- 187.62368662
- ordinary_common_profit_after_hybrid
- 5098.24482972
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.74319517
- NCI_distributions_implied_bn_estimate
- 46.21991057
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.06573346
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5387.2121105
- parent_hybrid_distributions_bn
- 189.499923485
- ordinary_common_profit_after_hybrid_bn
- 5197.712187015
- OCI_attributable_common_bn
- -378.99984697
- ordinary_profit_OCI_sum_bn
- 4818.712340045
- SBC_expense_already_in_ordinary_profit_bn
- 196.377221323
- SBC_noncash_equity_credit_bn
- 33.384127625
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1455.359412364
- dividends_cash_paid_company_bn
- 1455.359412364
- buyback_cash_spent_company_bn
- 519.771170134
- old_cohort_pro_rata_tender_cash_bn
- 517.524674501
- old_cohort_dividend_and_tender_received_bn
- 1966.593898504
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2545184
- staff_treasury_shares_delivered
- 158653
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2534183.49618
- ordinary_common_equity_open_bn
- 79021.64412654
- ordinary_common_equity_close_bn
- 81898.610011709
- equity_rollforward_expected_bn
- 81898.610011711
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 88506.212581
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 26231341
- treasury_common_shares_close
- 28617872
- economic_common_outstanding_open
- 324496393
- economic_common_outstanding_close
- 322109862
- old_common_cohort_shares_open
- 323093891.72303
- old_common_cohort_shares_close
- 320559708.22685
- old_common_cohort_percent_close
- 0.995187499807
- regulatory_rwa_close_bn
- 434536.301847
- regulatory_cet1_close_bn
- 75912.7077942
- regulatory_cet1_close_ratio
- 0.1746981955
- regulatory_adjustments_proxy_bn
- 5985.9022176
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0916335
- financial_deposits_close_bn
- 573550.7272935
- bank_cash_due_close_bn
- 29568.0098114
- financial_total_assets_close_bn
- 992202.8556673
- financial_total_liabilities_close_bn
- 903696.6430863
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3681.7127991
- securities
- 833.7996633
- nonlife_insurance
- 617.2283222
- card
- 314.0284446
- life_insurance
- 108.2856706
- others_elimination
- -167.8427894
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3775.9738654
- securities
- 880.9301965
- nonlife_insurance
- 642.757361
- card
- 333.6661668
- life_insurance
- 116.1407594
- others_elimination
- -165.8790172
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13977.73537774
- net_fee_and_commission_income
- 4919.62659034
- other_operating_income
- 763.47126788
- gross_operating_profit
- 19660.83323597
- G_and_A_expense_including_SBC
- 8812.49752914
- SBC_expense_is_subset_of_G_and_A_not_additional
- 196.37722132
- preprovision_operating_profit
- 10848.33570683
- credit_loss_expense
- 3506.14586506
- net_operating_profit
- 7342.18984177
- nonoperating_profit
- -134.11948689
- profit_before_tax
- 7208.07035488
- tax_expense_model_implied
- 1750.3618227
- consolidated_profit
- 5457.70853217
- NCI_profit
- 70.49642167
- parent_attributable_profit
- 5387.2121105
- parent_hybrid_distribution
- 189.49992349
- ordinary_common_profit_after_hybrid
- 5197.71218702
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 70.49642167
- NCI_distributions_implied_bn_estimate
- 46.69085757
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.064644097
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4623.434961828
- parent_hybrid_distributions_bn
- 162.633390617
- ordinary_common_profit_after_hybrid_bn
- 4460.801571211
- OCI_attributable_common_bn
- -325.266781234
- ordinary_profit_OCI_sum_bn
- 4135.534789977
- SBC_expense_already_in_ordinary_profit_bn
- 170.538056776
- SBC_noncash_equity_credit_bn
- 28.991469652
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1469.913006488
- dividends_cash_paid_company_bn
- 1102.434754866
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 1097.129287395
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 81898.610011709
- ordinary_common_equity_close_bn
- 84593.22326485
- equity_rollforward_expected_bn
- 84593.22326485
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 91221.278425
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 28617872
- treasury_common_shares_close
- 28617872
- economic_common_outstanding_open
- 322109862
- economic_common_outstanding_close
- 322109862
- old_common_cohort_shares_open
- 320559708.22685
- old_common_cohort_shares_close
- 320559708.22685
- old_common_cohort_percent_close
- 0.995187499807
- regulatory_rwa_close_bn
- 441263.1256406
- regulatory_cet1_close_bn
- 78551.8932259
- regulatory_cet1_close_ratio
- 0.1780159924
- regulatory_adjustments_proxy_bn
- 6041.3300389
- dividends_payable_close_bn
- 367.4782516
- staff_equity_reward_reserve_bn
- 29.0831031
- financial_deposits_close_bn
- 581356.8834885
- bank_cash_due_close_bn
- 28475.2681834
- financial_total_assets_close_bn
- 1006325.1340724
- financial_total_liabilities_close_bn
- 915103.8556474
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3159.7344463
- securities
- 715.5869187
- nonlife_insurance
- 529.7201866
- card
- 269.5067616
- life_insurance
- 92.9333661
- others_elimination
- -144.0467174
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3241.5927135
- securities
- 756.5160523
- nonlife_insurance
- 551.890134
- card
- 286.5605673
- life_insurance
- 99.7548883
- others_elimination
- -142.3413368
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12005.53038269
- net_fee_and_commission_income
- 4236.77301048
- other_operating_income
- 653.41292124
- gross_operating_profit
- 16895.71631442
- G_and_A_expense_including_SBC
- 7580.06856672
- SBC_expense_is_subset_of_G_and_A_not_additional
- 170.53805678
- preprovision_operating_profit
- 9315.6477477
- credit_loss_expense
- 3014.65970229
- net_operating_profit
- 6300.9880454
- nonoperating_profit
- -114.7854666
- profit_before_tax
- 6186.2025788
- tax_expense_model_implied
- 1502.21797074
- consolidated_profit
- 4683.98460806
- NCI_profit
- 60.54964624
- parent_attributable_profit
- 4623.43496183
- parent_hybrid_distribution
- 162.63339062
- ordinary_common_profit_after_hybrid
- 4460.80157121
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 60.54964624
- NCI_distributions_implied_bn_estimate
- 40.09705544
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.062933198
- 期間内株主受取
- 184736.0106591
- 終価
- 685651.9438144
- old_holder_terminal_equity_only_oku
- 685651.9438144
- old_holder_terminal_ex_dividend_operating_value_oku
- 682017.0999095
- old_holder_terminal_embedded_cum_dividend_sale_price_oku
- 3634.8439049
- old_holder_terminal_unpaid_dividend_receivable_oku
- 0
- old_holder_2036_remaining_shares
- 320559708.22685
- terminal_old_fraction_before_undelivered_share_rewards
- 0.995187499807
- terminal
内容を開く
- valuation_type
sustainable_common_ROE_regulatory_reinvestment_dilution_adjusted_DDM
- not_market_PE_PB_reversion
- はい
- 計算式
B_req=regulatory_deduction+target_CET1*RWA; excess=max(0,B_after_declared_dividends-B_req); V_common_ex=excess+(ROE_sust*min(B_after_declared_dividends,B_req)*(1+g)+SBC_equity_credit_2037 - max(g*min(B_after_declared_dividends,B_req), target_CET1*RWA*g_RWA))/(k-g+(1+k)*future_equity_grant_growth_rate); seller_share_sale_cum=V_common_ex*H/(N+pending_staff_shares) + (declared_unpaid_dividend*H/N)/(1+k)^((assumed_payment-exit_days)/365.25) IF ex>exit; seller_receivable=0 for ex>exit; for ex<=exit and unpaid, seller has separate discounted receivable
- discount_rate_k
- 0.112
- perpetual_growth_g
- 0.012
- sustainable_common_ROE_after_SBC
- 0.091
- regulatory_target_CET1_ratio_assumed
- 0.136
- rwa_growth_2037_assumed
- 0.018
- ordinary_common_book_at_2036_bn
- 84593.22326485
- regulatory_required_common_equity_2036_bn
- 66053.11512605
- excess_common_capital_separated_from_operating_franchise_2036_bn
- 18540.1081388
- normalized_earnings_on_operating_required_common_equity_only_bn
- 6082.963478188
- rwa_at_2036_bn
- 441263.12564064
- sustainable_ordinary_common_profit_2037_bn
- 6082.963478188
- SBC_pnl_expense_included_in_sustainable_profit_bn
- 203.105890435
- equity_settled_SBC_noncash_credit_next_year_bn
- 34.528001374
- cash_settled_SBC_fraction_no_equity_credit
- 0.83
- regulatory_reinvestment_2037_bn
- 1080.212131568
- book_capital_growth_reinvestment_2037_bn
- 792.637381513
- binding_reinvestment_2037_bn
- 1080.212131568
- distributable_cash_to_all_common_2037_bn
- 5037.279347994
- staff_future_annual_share_grant_fraction_assumed
- 0.000633528455
- staff_2036_accrued_but_not_delivered_treasury_shares
- 136296
- staff_settled_PnL_reexpense_at_2037
- 0
- staff_2036_pending_grants_no_cash_and_one_time_denominator_dilution
- はい
- staff_grant_2037_plus_compensation_double_deducted
- いいえ
- terminal_ordinary_shares_in_market_at_end
- 322109862
- terminal_proforma_ordinary_shares_after_pending_awards
- 322246158
- terminal_old_cohort_remaining_shares
- 320559708.22685
- terminal_cashflow_denominator
- 0.10070448364
- company_all_common_ex_pending_dividend_value_bn
- 68560.516027364
- company_excess_common_capital_value_bn
- 18540.1081388
- company_recurring_bank_franchise_value_bn
- 50020.407888564
- excess_capital_distribution_status
valuation of residual owner capital, NOT board-approved cash distribution; regulatory release/ordinary shareholder pass-through not verified
- regulator_restriction_sensitivity_only
内容を開く
- scenario
25pct_of_excess_common_equity_paid_only_five_years_after_2036_horizon_without_interim_incremental_return
- not_in_10_year_cash_payout
- はい
- old_cohort_2036_terminal_ex_dividend_under_delay_bn
- 66302.689207502
- old_cohort_terminal_reduction_vs_base_bn
- 1899.020783448
- delay_and_fraction_are_assumptions_not_a_market_NAV_haircut
- はい
- old_cohort_equity_ex_dividend_terminal_bn
- 68201.70999095
- old_cohort_cum_dividend_embedded_in_sale_price_bn
- 363.484390489
- old_cohort_cum_dividend_sale_price_bn
- 68565.194381439
- old_cohort_pending_declared_dividend_receivable_bn
- 0
- old_cohort_terminal_total_bn
- 68565.194381439
- old_cohort_terminal_cum_dividend_sale_price_per_remaining_share_KRW
- 213892.1162635
- terminal_dividend_liability_and_CET1_bridge
内容を開く
- declared_company_dividend_liability_end_bn
- 367.478251622
- common_equity_before_unpaid_dividend_declaration_reconstructed_bn
- 84960.701516472
- common_equity_after_declared_dividend_equity_debit_bn
- 84593.22326485
- regulatory_CET1_after_declared_dividend_debit_bn
- 78551.893225926
- regulatory_CET1_before_declared_dividend_reconstructed_bn
- 78919.371477548
- regulatory_required_common_book_bn
- 66053.11512605
- excess_common_equity_post_dividend_debit_bn
- 18540.1081388
- company_ex_dividend_franchise_and_excess_value_bn
- 68560.516027364
- old_fraction_for_future_pre_ex_dividend_sale
- 0.995187499807
- old_fraction_in_business_value_after_staff_award_dilution
- 0.994766579116
- old_cohort_ex_dividend_business_value_bn
- 68201.70999095
- old_cohort_cum_dividend_price_embedded_bn
- 363.484390489
- old_cohort_post_ex_unpaid_receivable_bn
- 0
- old_cohort_cum_dividend_sale_value_bn
- 68565.194381439
- old_cohort_terminal_including_any_separate_receivable_bn
- 68565.194381439
- seller_independent_claim_if_ex_after_exit_bn
- 0
- company_cash_payment_after_exit_is_paying_existing_liability_not_second_equity_charge
- はい
- declared_company_dividend_not_deducted_from_franchise_2037_FCF_again
- はい
- post_horizon_dividend_cashflow_to_exited_cohort
- 0
- future_employee_grants_not_entitled_to_pre_grant_2036_Q3_dividend_assumed
- はい
- 方法
cum sale = post-dividend-book exdiv franchise old cohort fraction after forward staff dilution + PV of known-at-exit but not-yet-ex rights embedded in sale price at contemporaneous outstanding denominator. Ex-div seller-only receivable possible only for ex-before-sale and unpaid.
- all_unpaid_dividends_in_horizon
- 1
内容を開く
- dividend_key
2036_q3
- date_of_board
2036-10-29
- board_date_status
forecast_unconfirmed_2036_not_declared_at_2026_cutoff
- expected_ex_date
2036-11-11
- expected_record_date
2036-11-12
- expected_payment_date
2036-11-27
- ex_date_status
forecast_unconfirmed
- record_date_status
forecast_unconfirmed
- payment_date_status
forecast_unconfirmed
- declared_dividend_liability_company_oku
- 3674.7825162
- old_cohort_receivable_oku
- 0
- old_cohort_cum_dividend_sale_price_embedded_oku
- 3634.8439049
- old_cohort_associated_dividend_face_oku
- 3657.0976246
- cash_claim_discount_factor_to_exit
- 0.993914923241
- cash_claim_discount_rate_assumed
- 0.112
- days_from_exit_to_hypothetical_payment
- 21
- dividend_recipient_after_sale
buyer_of_old_cohort_shares_on_2036_11_06
- entitlement_status
buyer_receives_dividend_after_exit; seller_receivable_ZERO
- horizon_old_cohort_fraction_assumed
- 0.995187499807
- not_in_10year_timed_holder_cashflows
- はい
- timed_cashflows_after_2036_horizon_excluded
- はい
- forecast_tail_first_20_years_sbc_dilution_illustration
内容を開く
- 1
内容を開く
- year
- 2037
- year_from_horizon
- 1
- common_cash_available_to_all_owners_oku
- 50372.7934799
- old_cohort_fraction_after_new_employee_grants
- 0.994136765187
- old_cohort_equivalent_cash_oku
- 50077.4459636
- annual_new_stock_grants_shares_assumed
- 204152.111
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 2
内容を開く
- year
- 2038
- year_from_horizon
- 2
- common_cash_available_to_all_owners_oku
- 50977.2670017
- old_cohort_fraction_after_new_employee_grants
- 0.99350735001
- old_cohort_equivalent_cash_oku
- 50646.2894496
- annual_new_stock_grants_shares_assumed
- 204281.447
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 3
内容を開く
- year
- 2039
- year_from_horizon
- 3
- common_cash_available_to_all_owners_oku
- 51588.9942057
- old_cohort_fraction_after_new_employee_grants
- 0.992878333333
- old_cohort_equivalent_cash_oku
- 51221.5945853
- annual_new_stock_grants_shares_assumed
- 204410.865
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 4
内容を開く
- year
- 2040
- year_from_horizon
- 4
- common_cash_available_to_all_owners_oku
- 52208.0621362
- old_cohort_fraction_after_new_employee_grants
- 0.992249714904
- old_cohort_equivalent_cash_oku
- 51803.4347703
- annual_new_stock_grants_shares_assumed
- 204540.365
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 5
内容を開く
- year
- 2041
- year_from_horizon
- 5
- common_cash_available_to_all_owners_oku
- 52834.5588818
- old_cohort_fraction_after_new_employee_grants
- 0.99162149447
- old_cohort_equivalent_cash_oku
- 52391.8842381
- annual_new_stock_grants_shares_assumed
- 204669.947
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 6
内容を開く
- year
- 2042
- year_from_horizon
- 6
- common_cash_available_to_all_owners_oku
- 53468.5735884
- old_cohort_fraction_after_new_employee_grants
- 0.99099367178
- old_cohort_equivalent_cash_oku
- 52987.0180652
- annual_new_stock_grants_shares_assumed
- 204799.611
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 7
内容を開く
- year
- 2043
- year_from_horizon
- 7
- common_cash_available_to_all_owners_oku
- 54110.1964715
- old_cohort_fraction_after_new_employee_grants
- 0.990366246582
- old_cohort_equivalent_cash_oku
- 53588.9121812
- annual_new_stock_grants_shares_assumed
- 204929.358
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 8
内容を開く
- year
- 2044
- year_from_horizon
- 8
- common_cash_available_to_all_owners_oku
- 54759.5188291
- old_cohort_fraction_after_new_employee_grants
- 0.989739218623
- old_cohort_equivalent_cash_oku
- 54197.6433781
- annual_new_stock_grants_shares_assumed
- 205059.186
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 9
内容を開く
- year
- 2045
- year_from_horizon
- 9
- common_cash_available_to_all_owners_oku
- 55416.6330551
- old_cohort_fraction_after_new_employee_grants
- 0.989112587654
- old_cohort_equivalent_cash_oku
- 54813.2893202
- annual_new_stock_grants_shares_assumed
- 205189.097
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 10
内容を開く
- year
- 2046
- year_from_horizon
- 10
- common_cash_available_to_all_owners_oku
- 56081.6326517
- old_cohort_fraction_after_new_employee_grants
- 0.988486353421
- old_cohort_equivalent_cash_oku
- 55435.9285538
- annual_new_stock_grants_shares_assumed
- 205319.09
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 11
内容を開く
- year
- 2047
- year_from_horizon
- 11
- common_cash_available_to_all_owners_oku
- 56754.6122436
- old_cohort_fraction_after_new_employee_grants
- 0.987860515675
- old_cohort_equivalent_cash_oku
- 56065.6405178
- annual_new_stock_grants_shares_assumed
- 205449.166
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 12
内容を開く
- year
- 2048
- year_from_horizon
- 12
- common_cash_available_to_all_owners_oku
- 57435.6675905
- old_cohort_fraction_after_new_employee_grants
- 0.987235074163
- old_cohort_equivalent_cash_oku
- 56702.5055533
- annual_new_stock_grants_shares_assumed
- 205579.324
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 13
内容を開く
- year
- 2049
- year_from_horizon
- 13
- common_cash_available_to_all_owners_oku
- 58124.8956016
- old_cohort_fraction_after_new_employee_grants
- 0.986610028636
- old_cohort_equivalent_cash_oku
- 57346.6049139
- annual_new_stock_grants_shares_assumed
- 205709.564
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 14
内容を開く
- year
- 2050
- year_from_horizon
- 14
- common_cash_available_to_all_owners_oku
- 58822.3943488
- old_cohort_fraction_after_new_employee_grants
- 0.985985378842
- old_cohort_equivalent_cash_oku
- 57998.0207764
- annual_new_stock_grants_shares_assumed
- 205839.887
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 15
内容を開く
- year
- 2051
- year_from_horizon
- 15
- common_cash_available_to_all_owners_oku
- 59528.263081
- old_cohort_fraction_after_new_employee_grants
- 0.985361124531
- old_cohort_equivalent_cash_oku
- 58656.8362508
- annual_new_stock_grants_shares_assumed
- 205970.292
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 16
内容を開く
- year
- 2052
- year_from_horizon
- 16
- common_cash_available_to_all_owners_oku
- 60242.6022379
- old_cohort_fraction_after_new_employee_grants
- 0.984737265452
- old_cohort_equivalent_cash_oku
- 59323.1353915
- annual_new_stock_grants_shares_assumed
- 206100.78
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 17
内容を開く
- year
- 2053
- year_from_horizon
- 17
- common_cash_available_to_all_owners_oku
- 60965.5134648
- old_cohort_fraction_after_new_employee_grants
- 0.984113801356
- old_cohort_equivalent_cash_oku
- 59997.0032074
- annual_new_stock_grants_shares_assumed
- 206231.351
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 18
内容を開く
- year
- 2054
- year_from_horizon
- 18
- common_cash_available_to_all_owners_oku
- 61697.0996264
- old_cohort_fraction_after_new_employee_grants
- 0.983490731991
- old_cohort_equivalent_cash_oku
- 60678.5256733
- annual_new_stock_grants_shares_assumed
- 206362.005
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 19
内容を開く
- year
- 2055
- year_from_horizon
- 19
- common_cash_available_to_all_owners_oku
- 62437.4648219
- old_cohort_fraction_after_new_employee_grants
- 0.982868057109
- old_cohort_equivalent_cash_oku
- 61367.7897403
- annual_new_stock_grants_shares_assumed
- 206492.741
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 20
内容を開く
- year
- 2056
- year_from_horizon
- 20
- common_cash_available_to_all_owners_oku
- 63186.7143997
- old_cohort_fraction_after_new_employee_grants
- 0.98224577646
- old_cohort_equivalent_cash_oku
- 62064.8833475
- annual_new_stock_grants_shares_assumed
- 206623.56
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- sbc_accounting
ordinary P&L AFTER expense. Equity-settled credits once to capital, treasury transfers no cash and diluted outstanding count. 2036 unissued awards pro forma in terminal shares once; perpetual grant dilution in denominator once.
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- shareholder_cashflow_currency_unit
億KRW
- initial_old_cohort_shares
- 346973821
- initial_old_cohort_mcap_oku
- 523930.46971
- horizon_years
- 10.00136892539
- present_value_common_oku
- 350167.7335995
- present_value_per_original_common_share_krw
- 100920.50535
- irr
- 0.059628182764
- raw_checksum_audit
内容を開く
- equity_rollforward_max_abs_residual_bn
- 2.0E-9
- segments_parent_profit_max_abs_residual_bn
- 0
- segment_PnL_SBC_coverage_max_abs_residual_bn
- 0
- balance_sheet_max_abs_residual_bn
- 0
- sum_timed_holder_cashflows_oku
- 184736.0106591
- sum_ledger_cashflows_oku
- 184736.0106592
- day_count_sum
- 3653
- event_count
- 253
- zero_cash_gates
- 203
- cash_events
- 50
- terminal_old_cohort_cash_scope_invariant
- はい
- sale_price_cum_dividend_embedded_not_unpaid_receivable
- はい
- company_dividend_liability_and_book_ordinary_common_no_redebit
- はい
- hybrid_paid_once_in_ordinary_profit
- はい
- no_bank_deposit_net_debt_bridge
- はい
- annual_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 941.780821918
- parent_hybrid_distributions_bn
- 26.108775261
- ordinary_common_profit_after_hybrid_bn
- 915.672046657
- OCI_attributable_common_bn
- -52.739726027
- ordinary_profit_OCI_sum_bn
- 862.932320629
- SBC_expense_already_in_ordinary_profit_bn
- 24.863013699
- SBC_noncash_equity_credit_bn
- 4.226712329
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847975888
- old_cohort_pro_rata_tender_cash_bn
- 1.847975888
- old_cohort_dividend_and_tender_received_bn
- 406.766424995
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 13979
- staff_treasury_shares_delivered
- 30462
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 13979
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57150.891026106
- equity_rollforward_expected_bn
- 57150.891026106
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63554.1293562
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7697430
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346990304
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346959842
- old_common_cohort_percent_close
- 0.999912210803
- regulatory_rwa_close_bn
- 369727.2179671
- regulatory_cet1_close_bn
- 51717.8518884
- regulatory_cet1_close_ratio
- 0.1398811052
- regulatory_adjustments_proxy_bn
- 5433.0391377
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0768749
- financial_deposits_close_bn
- 497558.9592262
- bank_cash_due_close_bn
- 46480.682048
- financial_total_assets_close_bn
- 855199.4303338
- financial_total_liabilities_close_bn
- 791645.3009776
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 643.6291044
- securities
- 145.7630619
- nonlife_insurance
- 107.9025263
- card
- 54.8977766
- life_insurance
- 18.9302678
- others_elimination
- -29.3419151
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 655.563351
- securities
- 151.7301852
- nonlife_insurance
- 111.1347181
- card
- 57.3840779
- life_insurance
- 19.9247883
- others_elimination
- -29.0932849
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 1912.13935502
- net_fee_and_commission_income
- 657.03452055
- other_operating_income
- 107.85022831
- gross_operating_profit
- 2677.02410388
- G_and_A_expense_including_SBC
- 926.4691033
- SBC_expense_is_subset_of_G_and_A_not_additional
- 24.8630137
- preprovision_operating_profit
- 1750.55500058
- credit_loss_expense
- 475.04931507
- net_operating_profit
- 1275.50568551
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1256.55956679
- tax_expense_model_implied
- 305.13490926
- consolidated_profit
- 951.42465753
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 941.78082192
- parent_hybrid_distribution
- 26.10877526
- ordinary_common_profit_after_hybrid
- 915.67204666
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.107212341
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4975
- parent_hybrid_distributions_bn
- 175
- ordinary_common_profit_after_hybrid_bn
- 4800
- OCI_attributable_common_bn
- -350
- ordinary_profit_OCI_sum_bn
- 4450
- SBC_expense_already_in_ordinary_profit_bn
- 165
- SBC_noncash_equity_credit_bn
- 28.05
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1344
- dividends_cash_paid_company_bn
- 1344
- buyback_cash_spent_company_bn
- 479.999942509
- old_cohort_pro_rata_tender_cash_bn
- 479.957803699
- old_cohort_dividend_and_tender_received_bn
- 1823.839815019
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3438469
- staff_treasury_shares_delivered
- 194817
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 3438167.13957
- ordinary_common_equity_open_bn
- 57150.891026106
- ordinary_common_equity_close_bn
- 59804.941083596
- equity_rollforward_expected_bn
- 59804.941083597
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 66229.8182737
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7697430
- treasury_common_shares_close
- 6981082
- economic_common_outstanding_open
- 346990304
- economic_common_outstanding_close
- 343746652
- old_common_cohort_shares_open
- 346959842
- old_common_cohort_shares_close
- 343521674.86043
- old_common_cohort_percent_close
- 0.999345514674
- regulatory_rwa_close_bn
- 376382.3078905
- regulatory_cet1_close_bn
- 54313.4346043
- regulatory_cet1_close_ratio
- 0.1443038992
- regulatory_adjustments_proxy_bn
- 5491.5064793
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0769792
- financial_deposits_close_bn
- 505431.8379596
- bank_cash_due_close_bn
- 44666.769807
- financial_total_assets_close_bn
- 869351.4016493
- financial_total_liabilities_close_bn
- 803121.5833757
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3400
- securities
- 770
- nonlife_insurance
- 570
- card
- 290
- life_insurance
- 100
- others_elimination
- -155
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3479.2
- securities
- 809.6
- nonlife_insurance
- 591.45
- card
- 306.5
- life_insurance
- 106.6
- others_elimination
- -153.35
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12826.70032583
- net_fee_and_commission_income
- 4419.18432
- other_operating_income
- 720.88661333
- gross_operating_profit
- 17966.77125917
- G_and_A_expense_including_SBC
- 7994.09061472
- SBC_expense_is_subset_of_G_and_A_not_additional
- 165
- preprovision_operating_profit
- 9972.68064445
- credit_loss_expense
- 3190.052888
- net_operating_profit
- 6782.62775645
- nonoperating_profit
- -126.63861333
- profit_before_tax
- 6655.98914312
- tax_expense_model_implied
- 1616.29794312
- consolidated_profit
- 5039.6912
- NCI_profit
- 64.6912
- parent_attributable_profit
- 4975
- parent_hybrid_distribution
- 175
- ordinary_common_profit_after_hybrid
- 4800
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.6912
- NCI_distributions_implied_bn_estimate
- 43.05234
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.082138489
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4971.990125
- parent_hybrid_distributions_bn
- 176.75
- ordinary_common_profit_after_hybrid_bn
- 4795.240125
- OCI_attributable_common_bn
- -353.5
- ordinary_profit_OCI_sum_bn
- 4441.740125
- SBC_expense_already_in_ordinary_profit_bn
- 168.63
- SBC_noncash_equity_credit_bn
- 28.6671
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1342.667235
- dividends_cash_paid_company_bn
- 1342.667235
- buyback_cash_spent_company_bn
- 479.523886113
- old_cohort_pro_rata_tender_cash_bn
- 479.210044766
- old_cohort_dividend_and_tender_received_bn
- 1820.998523763
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3259284
- staff_treasury_shares_delivered
- 188949
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3257150.84645
- ordinary_common_equity_open_bn
- 59804.941083596
- ordinary_common_equity_close_bn
- 62453.157187482
- equity_rollforward_expected_bn
- 62453.157187483
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 68899.9329038
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 6981082
- treasury_common_shares_close
- 10051417
- economic_common_outstanding_open
- 343746652
- economic_common_outstanding_close
- 340676317
- old_common_cohort_shares_open
- 343521674.86043
- old_common_cohort_shares_close
- 340264524.01398
- old_common_cohort_percent_close
- 0.998791248568
- regulatory_rwa_close_bn
- 383167.3517549
- regulatory_cet1_close_bn
- 56902.4658443
- regulatory_cet1_close_ratio
- 0.1485055175
- regulatory_adjustments_proxy_bn
- 5550.6913432
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0784318
- financial_deposits_close_bn
- 513441.2726659
- bank_cash_due_close_bn
- 42854.8303789
- financial_total_assets_close_bn
- 883759.1258245
- financial_total_liabilities_close_bn
- 814859.1929206
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3397.943
- securities
- 769.53415
- nonlife_insurance
- 569.65515
- card
- 289.82455
- life_insurance
- 99.9395
- others_elimination
- -154.906225
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3478.8854
- securities
- 810.00535
- nonlife_insurance
- 591.57705
- card
- 306.68755
- life_insurance
- 106.6847
- others_elimination
- -153.219925
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12965.22868935
- net_fee_and_commission_income
- 4478.84330832
- other_operating_income
- 726.07699695
- gross_operating_profit
- 18170.14899462
- G_and_A_expense_including_SBC
- 8161.71117058
- SBC_expense_is_subset_of_G_and_A_not_additional
- 168.63
- preprovision_operating_profit
- 10008.43782404
- credit_loss_expense
- 3227.95071631
- net_operating_profit
- 6780.48710773
- nonoperating_profit
- -127.55041135
- profit_before_tax
- 6652.93669639
- tax_expense_model_implied
- 1615.55670643
- consolidated_profit
- 5037.37998996
- NCI_profit
- 65.38986496
- parent_attributable_profit
- 4971.990125
- parent_hybrid_distribution
- 176.75
- ordinary_common_profit_after_hybrid
- 4795.240125
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.38986496
- NCI_distributions_implied_bn_estimate
- 43.49133876
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.078283793
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5074.9975
- parent_hybrid_distributions_bn
- 178.5175
- ordinary_common_profit_after_hybrid_bn
- 4896.48
- OCI_attributable_common_bn
- -357.035
- ordinary_profit_OCI_sum_bn
- 4539.445
- SBC_expense_already_in_ordinary_profit_bn
- 172.33986
- SBC_noncash_equity_credit_bn
- 29.2977762
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1371.0144
- dividends_cash_paid_company_bn
- 1371.0144
- buyback_cash_spent_company_bn
- 489.64797695
- old_cohort_pro_rata_tender_cash_bn
- 489.056114256
- old_cohort_dividend_and_tender_received_bn
- 1858.413298637
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3161631
- staff_treasury_shares_delivered
- 183461
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3157809.374
- ordinary_common_equity_open_bn
- 62453.157187482
- ordinary_common_equity_close_bn
- 65161.237586732
- equity_rollforward_expected_bn
- 65161.237586732
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 71630.1746117
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 10051417
- treasury_common_shares_close
- 13029587
- economic_common_outstanding_open
- 340676317
- economic_common_outstanding_close
- 337698147
- old_common_cohort_shares_open
- 340264524.01398
- old_common_cohort_shares_close
- 337106714.63998
- old_common_cohort_percent_close
- 0.998248636052
- regulatory_rwa_close_bn
- 390085.0551235
- regulatory_cet1_close_bn
- 59550.6342327
- regulatory_cet1_close_ratio
- 0.1526606402
- regulatory_adjustments_proxy_bn
- 5610.603354
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0803866
- financial_deposits_close_bn
- 521589.803826
- bank_cash_due_close_bn
- 41004.5297066
- financial_total_assets_close_bn
- 898427.5498044
- financial_total_liabilities_close_bn
- 826797.3751927
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3468.34
- securities
- 785.477
- nonlife_insurance
- 581.457
- card
- 295.829
- life_insurance
- 102.01
- others_elimination
- -158.1155
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3551.0631328
- securities
- 826.8385664
- nonlife_insurance
- 603.8611818
- card
- 313.062986
- life_insurance
- 108.9035944
- others_elimination
- -156.3921014
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13105.2531592
- net_fee_and_commission_income
- 4539.30769298
- other_operating_income
- 731.30475133
- gross_operating_profit
- 18375.86560351
- G_and_A_expense_including_SBC
- 8191.1854101
- SBC_expense_is_subset_of_G_and_A_not_additional
- 172.33986
- preprovision_operating_profit
- 10184.68019341
- credit_loss_expense
- 3266.29877082
- net_operating_profit
- 6918.38142259
- nonoperating_profit
- -128.46877431
- profit_before_tax
- 6789.91264828
- tax_expense_model_implied
- 1648.81907278
- consolidated_profit
- 5141.0935755
- NCI_profit
- 66.0960755
- parent_attributable_profit
- 5074.9975
- parent_hybrid_distribution
- 178.5175
- ordinary_common_profit_after_hybrid
- 4896.48
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.0960755
- NCI_distributions_implied_bn_estimate
- 43.9347669
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.076791239
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5125.747475
- parent_hybrid_distributions_bn
- 180.302675
- ordinary_common_profit_after_hybrid_bn
- 4945.4448
- OCI_attributable_common_bn
- -360.60535
- ordinary_profit_OCI_sum_bn
- 4584.83945
- SBC_expense_already_in_ordinary_profit_bn
- 176.13133692
- SBC_noncash_equity_credit_bn
- 29.942327276
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1384.724544
- dividends_cash_paid_company_bn
- 1384.724544
- buyback_cash_spent_company_bn
- 494.544441852
- old_cohort_pro_rata_tender_cash_bn
- 493.678314546
- old_cohort_dividend_and_tender_received_bn
- 1875.977701901
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 3038216
- staff_treasury_shares_delivered
- 178422
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 3032894.97803
- ordinary_common_equity_open_bn
- 65161.237586732
- ordinary_common_equity_close_bn
- 67896.750378154
- equity_rollforward_expected_bn
- 67896.750378156
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 74388.1146474
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 13029587
- treasury_common_shares_close
- 15889381
- economic_common_outstanding_open
- 337698147
- economic_common_outstanding_close
- 334838353
- old_common_cohort_shares_open
- 337106714.63998
- old_common_cohort_shares_close
- 334073819.66195
- old_common_cohort_percent_close
- 0.997716709179
- regulatory_rwa_close_bn
- 397138.1830052
- regulatory_cet1_close_bn
- 62225.4981032
- regulatory_cet1_close_ratio
- 0.156684753
- regulatory_adjustments_proxy_bn
- 5671.252275
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0820447
- financial_deposits_close_bn
- 529880.022011
- bank_cash_due_close_bn
- 39135.7625188
- financial_total_assets_close_bn
- 913361.7217944
- financial_total_liabilities_close_bn
- 838973.607147
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3503.0234
- securities
- 793.33177
- nonlife_insurance
- 587.27157
- card
- 298.78729
- life_insurance
- 103.0301
- others_elimination
- -159.696655
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3587.5664417
- securities
- 835.6032909
- nonlife_insurance
- 610.1686438
- card
- 316.4004237
- life_insurance
- 110.0753535
- others_elimination
- -157.9353416
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13246.78989332
- net_fee_and_commission_income
- 4600.58834684
- other_operating_income
- 736.57014554
- gross_operating_profit
- 18583.94838569
- G_and_A_expense_including_SBC
- 8291.57062604
- SBC_expense_is_subset_of_G_and_A_not_additional
- 176.13133692
- preprovision_operating_profit
- 10292.37775966
- credit_loss_expense
- 3305.10240022
- net_operating_profit
- 6987.27535944
- nonoperating_profit
- -129.39374949
- profit_before_tax
- 6857.88160995
- tax_expense_model_implied
- 1665.32422184
- consolidated_profit
- 5192.55738812
- NCI_profit
- 66.80991312
- parent_attributable_profit
- 5125.747475
- parent_hybrid_distribution
- 180.302675
- ordinary_common_profit_after_hybrid
- 4945.4448
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 66.80991312
- NCI_distributions_implied_bn_estimate
- 44.38266882
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.074386095
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5068.287845805
- parent_hybrid_distributions_bn
- 182.10570175
- ordinary_common_profit_after_hybrid_bn
- 4886.182144055
- OCI_attributable_common_bn
- -364.2114035
- ordinary_profit_OCI_sum_bn
- 4521.970740555
- SBC_expense_already_in_ordinary_profit_bn
- 180.006226332
- SBC_noncash_equity_credit_bn
- 30.601058476
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1368.131000335
- dividends_cash_paid_company_bn
- 1368.131000335
- buyback_cash_spent_company_bn
- 488.618077842
- old_cohort_pro_rata_tender_cash_bn
- 487.502420669
- old_cohort_dividend_and_tender_received_bn
- 1852.509580049
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2863321
- staff_treasury_shares_delivered
- 173974
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2856783.20544
- ordinary_common_equity_open_bn
- 67896.750378154
- ordinary_common_equity_close_bn
- 70592.573099009
- equity_rollforward_expected_bn
- 70592.573099009
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 77106.6337395
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 15889381
- treasury_common_shares_close
- 18578728
- economic_common_outstanding_open
- 334838353
- economic_common_outstanding_close
- 332149006
- old_common_cohort_shares_open
- 334073819.66195
- old_common_cohort_shares_close
- 331217036.45651
- old_common_cohort_percent_close
- 0.997194122136
- regulatory_rwa_close_bn
- 404329.561223
- regulatory_cet1_close_bn
- 64859.9250891
- regulatory_cet1_close_ratio
- 0.1604135124
- regulatory_adjustments_proxy_bn
- 5732.64801
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0839149
- financial_deposits_close_bn
- 538314.5689196
- bank_cash_due_close_bn
- 37289.6574378
- financial_total_assets_close_bn
- 928566.7934364
- financial_total_liabilities_close_bn
- 851460.1596969
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3463.7545077
- securities
- 784.4385209
- nonlife_insurance
- 580.6882557
- card
- 295.4378845
- life_insurance
- 101.8751326
- others_elimination
- -157.9064555
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3550.1574963
- securities
- 827.6400152
- nonlife_insurance
- 604.0890651
- card
- 313.4385071
- life_insurance
- 109.0753816
- others_elimination
- -156.1063932
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13389.85522416
- net_fee_and_commission_income
- 4662.69628952
- other_operating_income
- 741.87345058
- gross_operating_profit
- 18794.42496427
- G_and_A_expense_including_SBC
- 8536.78571472
- SBC_expense_is_subset_of_G_and_A_not_additional
- 180.00622633
- preprovision_operating_profit
- 10257.63924955
- credit_loss_expense
- 3344.36701673
- net_operating_profit
- 6913.27223282
- nonoperating_profit
- -130.32538448
- profit_before_tax
- 6782.94684834
- tax_expense_model_implied
- 1647.12754235
- consolidated_profit
- 5135.81930598
- NCI_profit
- 67.53146018
- parent_attributable_profit
- 5068.2878458
- parent_hybrid_distribution
- 182.10570175
- ordinary_common_profit_after_hybrid
- 4886.18214406
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.53146018
- NCI_distributions_implied_bn_estimate
- 44.83508888
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.070612358
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5228.774999248
- parent_hybrid_distributions_bn
- 183.926758768
- ordinary_common_profit_after_hybrid_bn
- 5044.84824048
- OCI_attributable_common_bn
- -367.853517535
- ordinary_profit_OCI_sum_bn
- 4676.994722945
- SBC_expense_already_in_ordinary_profit_bn
- 183.966363312
- SBC_noncash_equity_credit_bn
- 31.274281763
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1412.557507334
- dividends_cash_paid_company_bn
- 1412.557507334
- buyback_cash_spent_company_bn
- 504.484736929
- old_cohort_pro_rata_tender_cash_bn
- 503.069214372
- old_cohort_dividend_and_tender_received_bn
- 1911.663257865
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2821083
- staff_treasury_shares_delivered
- 169676
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2813167.38566
- ordinary_common_equity_open_bn
- 70592.573099009
- ordinary_common_equity_close_bn
- 73383.799859455
- equity_rollforward_expected_bn
- 73383.799859454
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 79920.8292276
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 18578728
- treasury_common_shares_close
- 21230135
- economic_common_outstanding_open
- 332149006
- economic_common_outstanding_close
- 329497599
- old_common_cohort_shares_open
- 331217036.45651
- old_common_cohort_shares_close
- 328403869.07085
- old_common_cohort_percent_close
- 0.996680613357
- regulatory_rwa_close_bn
- 411662.0778158
- regulatory_cet1_close_bn
- 67588.9992536
- regulatory_cet1_close_ratio
- 0.164185634
- regulatory_adjustments_proxy_bn
- 5794.8006059
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0855507
- financial_deposits_close_bn
- 546896.1384395
- bank_cash_due_close_bn
- 35383.4330864
- financial_total_assets_close_bn
- 944048.0220341
- financial_total_liabilities_close_bn
- 864127.1928065
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3573.4341703
- securities
- 809.2777386
- nonlife_insurance
- 599.0757286
- card
- 304.7929145
- life_insurance
- 105.101005
- others_elimination
- -162.9065578
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3661.7380247
- securities
- 853.4296658
- nonlife_insurance
- 622.9913558
- card
- 323.1895509
- life_insurance
- 112.4596595
- others_elimination
- -161.0668941
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13534.46566059
- net_fee_and_commission_income
- 4725.64268943
- other_operating_income
- 747.21493943
- gross_operating_profit
- 19007.32328944
- G_and_A_expense_including_SBC
- 8496.0937879
- SBC_expense_is_subset_of_G_and_A_not_additional
- 183.96636331
- preprovision_operating_profit
- 10511.22950154
- credit_loss_expense
- 3384.09809689
- net_operating_profit
- 7127.13140465
- nonoperating_profit
- -131.26372725
- profit_before_tax
- 6995.8676774
- tax_expense_model_implied
- 1698.8318782
- consolidated_profit
- 5297.0357992
- NCI_profit
- 68.26079995
- parent_attributable_profit
- 5228.77499925
- parent_hybrid_distribution
- 183.92675877
- ordinary_common_profit_after_hybrid
- 5044.84824048
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 68.26079995
- NCI_distributions_implied_bn_estimate
- 45.29207225
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.069935231
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5281.06274924
- parent_hybrid_distributions_bn
- 185.766026355
- ordinary_common_profit_after_hybrid_bn
- 5095.296722885
- OCI_attributable_common_bn
- -371.53205271
- ordinary_profit_OCI_sum_bn
- 4723.764670174
- SBC_expense_already_in_ordinary_profit_bn
- 188.013623304
- SBC_noncash_equity_credit_bn
- 31.962315962
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1426.683082408
- dividends_cash_paid_company_bn
- 1426.683082408
- buyback_cash_spent_company_bn
- 509.529592877
- old_cohort_pro_rata_tender_cash_bn
- 507.838267152
- old_cohort_dividend_and_tender_received_bn
- 1929.785636792
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2722290
- staff_treasury_shares_delivered
- 165695
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2713253.66693
- ordinary_common_equity_open_bn
- 73383.799859455
- ordinary_common_equity_close_bn
- 76203.314170308
- equity_rollforward_expected_bn
- 76203.314170306
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 82763.5878909
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 21230135
- treasury_common_shares_close
- 23786730
- economic_common_outstanding_open
- 329497599
- economic_common_outstanding_close
- 326941004
- old_common_cohort_shares_open
- 328403869.07085
- old_common_cohort_shares_close
- 325690615.40392
- old_common_cohort_percent_close
- 0.996175491661
- regulatory_rwa_close_bn
- 419138.6844731
- regulatory_cet1_close_bn
- 70345.5939156
- regulatory_cet1_close_ratio
- 0.1678336945
- regulatory_adjustments_proxy_bn
- 5857.7202547
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0877414
- financial_deposits_close_bn
- 555627.4777304
- bank_cash_due_close_bn
- 33458.1552615
- financial_total_assets_close_bn
- 959810.7728285
- financial_total_liabilities_close_bn
- 877047.1849376
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3609.168512
- securities
- 817.370516
- nonlife_insurance
- 605.0664858
- card
- 307.8408437
- life_insurance
- 106.1520151
- others_elimination
- -164.5356233
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3699.4150512
- securities
- 862.4937856
- nonlife_insurance
- 629.5082569
- card
- 326.642206
- life_insurance
- 113.67256
- others_elimination
- -162.6554871
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13680.63788972
- net_fee_and_commission_income
- 4789.43886574
- other_operating_income
- 752.59488699
- gross_operating_profit
- 19222.67164245
- G_and_A_expense_including_SBC
- 8600.26315753
- SBC_expense_is_subset_of_G_and_A_not_additional
- 188.0136233
- preprovision_operating_profit
- 10622.40848492
- credit_loss_expense
- 3424.30118228
- net_operating_profit
- 7198.10730264
- nonoperating_profit
- -132.20882609
- profit_before_tax
- 7065.89847655
- tax_expense_model_implied
- 1715.83771072
- consolidated_profit
- 5350.06076583
- NCI_profit
- 68.99801659
- parent_attributable_profit
- 5281.06274924
- parent_hybrid_distribution
- 185.76602636
- ordinary_common_profit_after_hybrid
- 5095.29672289
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 68.99801659
- NCI_distributions_implied_bn_estimate
- 45.75366419
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.068171469
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5285.868516342
- parent_hybrid_distributions_bn
- 187.623686619
- ordinary_common_profit_after_hybrid_bn
- 5098.244829723
- OCI_attributable_common_bn
- -375.247373237
- ordinary_profit_OCI_sum_bn
- 4722.997456486
- SBC_expense_already_in_ordinary_profit_bn
- 192.149923017
- SBC_noncash_equity_credit_bn
- 32.665486913
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1427.508552322
- dividends_cash_paid_company_bn
- 1427.508552322
- buyback_cash_spent_company_bn
- 509.824434845
- old_cohort_pro_rata_tender_cash_bn
- 507.874607042
- old_cohort_dividend_and_tender_received_bn
- 1929.923641003
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2606693
- staff_treasury_shares_delivered
- 162082
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2596723.68088
- ordinary_common_equity_open_bn
- 76203.314170308
- ordinary_common_equity_close_bn
- 79021.64412654
- equity_rollforward_expected_bn
- 79021.644126539
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 85605.4411318
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 23786730
- treasury_common_shares_close
- 26231341
- economic_common_outstanding_open
- 326941004
- economic_common_outstanding_close
- 324496393
- old_common_cohort_shares_open
- 325690615.40392
- old_common_cohort_shares_close
- 323093891.72303
- old_common_cohort_percent_close
- 0.995677914124
- regulatory_rwa_close_bn
- 426762.3980049
- regulatory_cet1_close_bn
- 73100.2268309
- regulatory_cet1_close_ratio
- 0.1712902242
- regulatory_adjustments_proxy_bn
- 5921.4172956
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0895531
- financial_deposits_close_bn
- 564511.3883318
- bank_cash_due_close_bn
- 31531.9058489
- financial_total_assets_close_bn
- 975860.5213239
- financial_total_liabilities_close_bn
- 890255.0801921
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3612.4528554
- securities
- 818.1143231
- nonlife_insurance
- 605.6170963
- card
- 308.1209788
- life_insurance
- 106.2486134
- others_elimination
- -164.6853508
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3704.6848184
- securities
- 864.2303047
- nonlife_insurance
- 630.5965863
- card
- 327.3359711
- life_insurance
- 113.9346103
- others_elimination
- -162.7638515
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13828.38877893
- net_fee_and_commission_income
- 4854.09629042
- other_operating_income
- 758.01357018
- gross_operating_profit
- 19440.49863953
- G_and_A_expense_including_SBC
- 8769.12634308
- SBC_expense_is_subset_of_G_and_A_not_additional
- 192.14992302
- preprovision_operating_profit
- 10671.37229645
- credit_loss_expense
- 3464.98188033
- net_operating_profit
- 7206.39041612
- nonoperating_profit
- -133.16072963
- profit_before_tax
- 7073.22968649
- tax_expense_model_implied
- 1717.61797498
- consolidated_profit
- 5355.61171151
- NCI_profit
- 69.74319517
- parent_attributable_profit
- 5285.86851634
- parent_hybrid_distribution
- 187.62368662
- ordinary_common_profit_after_hybrid
- 5098.24482972
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.74319517
- NCI_distributions_implied_bn_estimate
- 46.21991057
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.06573346
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 5387.2121105
- parent_hybrid_distributions_bn
- 189.499923485
- ordinary_common_profit_after_hybrid_bn
- 5197.712187015
- OCI_attributable_common_bn
- -378.99984697
- ordinary_profit_OCI_sum_bn
- 4818.712340045
- SBC_expense_already_in_ordinary_profit_bn
- 196.377221323
- SBC_noncash_equity_credit_bn
- 33.384127625
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1455.359412364
- dividends_cash_paid_company_bn
- 1455.359412364
- buyback_cash_spent_company_bn
- 519.771170134
- old_cohort_pro_rata_tender_cash_bn
- 517.524674501
- old_cohort_dividend_and_tender_received_bn
- 1966.593898504
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 2545184
- staff_treasury_shares_delivered
- 158653
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 2534183.49618
- ordinary_common_equity_open_bn
- 79021.64412654
- ordinary_common_equity_close_bn
- 81898.610011709
- equity_rollforward_expected_bn
- 81898.610011711
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 88506.212581
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 26231341
- treasury_common_shares_close
- 28617872
- economic_common_outstanding_open
- 324496393
- economic_common_outstanding_close
- 322109862
- old_common_cohort_shares_open
- 323093891.72303
- old_common_cohort_shares_close
- 320559708.22685
- old_common_cohort_percent_close
- 0.995187499807
- regulatory_rwa_close_bn
- 434536.301847
- regulatory_cet1_close_bn
- 75912.7077942
- regulatory_cet1_close_ratio
- 0.1746981955
- regulatory_adjustments_proxy_bn
- 5985.9022176
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0916335
- financial_deposits_close_bn
- 573550.7272935
- bank_cash_due_close_bn
- 29568.0098114
- financial_total_assets_close_bn
- 992202.8556673
- financial_total_liabilities_close_bn
- 903696.6430863
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3681.7127991
- securities
- 833.7996633
- nonlife_insurance
- 617.2283222
- card
- 314.0284446
- life_insurance
- 108.2856706
- others_elimination
- -167.8427894
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3775.9738654
- securities
- 880.9301965
- nonlife_insurance
- 642.757361
- card
- 333.6661668
- life_insurance
- 116.1407594
- others_elimination
- -165.8790172
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 13977.73537774
- net_fee_and_commission_income
- 4919.62659034
- other_operating_income
- 763.47126788
- gross_operating_profit
- 19660.83323597
- G_and_A_expense_including_SBC
- 8812.49752914
- SBC_expense_is_subset_of_G_and_A_not_additional
- 196.37722132
- preprovision_operating_profit
- 10848.33570683
- credit_loss_expense
- 3506.14586506
- net_operating_profit
- 7342.18984177
- nonoperating_profit
- -134.11948689
- profit_before_tax
- 7208.07035488
- tax_expense_model_implied
- 1750.3618227
- consolidated_profit
- 5457.70853217
- NCI_profit
- 70.49642167
- parent_attributable_profit
- 5387.2121105
- parent_hybrid_distribution
- 189.49992349
- ordinary_common_profit_after_hybrid
- 5197.71218702
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 70.49642167
- NCI_distributions_implied_bn_estimate
- 46.69085757
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.064644097
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 4623.434961828
- parent_hybrid_distributions_bn
- 162.633390617
- ordinary_common_profit_after_hybrid_bn
- 4460.801571211
- OCI_attributable_common_bn
- -325.266781234
- ordinary_profit_OCI_sum_bn
- 4135.534789977
- SBC_expense_already_in_ordinary_profit_bn
- 170.538056776
- SBC_noncash_equity_credit_bn
- 28.991469652
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 1469.913006488
- dividends_cash_paid_company_bn
- 1102.434754866
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 1097.129287395
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 81898.610011709
- ordinary_common_equity_close_bn
- 84593.22326485
- equity_rollforward_expected_bn
- 84593.22326485
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 91221.278425
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 28617872
- treasury_common_shares_close
- 28617872
- economic_common_outstanding_open
- 322109862
- economic_common_outstanding_close
- 322109862
- old_common_cohort_shares_open
- 320559708.22685
- old_common_cohort_shares_close
- 320559708.22685
- old_common_cohort_percent_close
- 0.995187499807
- regulatory_rwa_close_bn
- 441263.1256406
- regulatory_cet1_close_bn
- 78551.8932259
- regulatory_cet1_close_ratio
- 0.1780159924
- regulatory_adjustments_proxy_bn
- 6041.3300389
- dividends_payable_close_bn
- 367.4782516
- staff_equity_reward_reserve_bn
- 29.0831031
- financial_deposits_close_bn
- 581356.8834885
- bank_cash_due_close_bn
- 28475.2681834
- financial_total_assets_close_bn
- 1006325.1340724
- financial_total_liabilities_close_bn
- 915103.8556474
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.006
- net_interest_margin_assumed
- 0.0183
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 3159.7344463
- securities
- 715.5869187
- nonlife_insurance
- 529.7201866
- card
- 269.5067616
- life_insurance
- 92.9333661
- others_elimination
- -144.0467174
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 3241.5927135
- securities
- 756.5160523
- nonlife_insurance
- 551.890134
- card
- 286.5605673
- life_insurance
- 99.7548883
- others_elimination
- -142.3413368
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12005.53038269
- net_fee_and_commission_income
- 4236.77301048
- other_operating_income
- 653.41292124
- gross_operating_profit
- 16895.71631442
- G_and_A_expense_including_SBC
- 7580.06856672
- SBC_expense_is_subset_of_G_and_A_not_additional
- 170.53805678
- preprovision_operating_profit
- 9315.6477477
- credit_loss_expense
- 3014.65970229
- net_operating_profit
- 6300.9880454
- nonoperating_profit
- -114.7854666
- profit_before_tax
- 6186.2025788
- tax_expense_model_implied
- 1502.21797074
- consolidated_profit
- 4683.98460806
- NCI_profit
- 60.54964624
- parent_attributable_profit
- 4623.43496183
- parent_hybrid_distribution
- 162.63339062
- ordinary_common_profit_after_hybrid
- 4460.80157121
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0183
- estimated_group_credit_cost_ratio
- 0.006
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 60.54964624
- NCI_distributions_implied_bn_estimate
- 40.09705544
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.062933198
- assumptions
内容を開く
- profit_2027
内容を開く
- bank
- 3400
- securities
- 770
- nonlife_insurance
- 570
- card
- 290
- life_insurance
- 100
- others_elimination
- -155
- future_profit_growth
- 0.01
- roa_shock
- -0.015
- rwa_g
- 0.018
- divp
- 0.28
- buyp
- 0.1
- sbc_bn
- 165
- equity_sbc_fraction
- 0.17
- oci_bn
- -350
- terminal_roe
- 0.091
- terminal_growth
- 0.012
- terminal_rwa_growth
- 0.018
- capital_target
- 0.136
- annual_hybrid_coupon_bn
- 175
- q4_2026_profit_bn
- 6250
- credit_cost_ratio
- 0.006
- group_nim
- 0.0183
- IRR
- 0.059628182764
- pv_oku_at_coc_k
- 350167.7335995
- pv_terminal_oku_at_coc_k
- 237133.3982887
- pv_cashflow_oku_at_coc_k
- 113034.3353108
- npv_oku_at_coc_k
- -173762.7361105
- equity_value_oku_per_start_share_at_coc
- 350167.7335854
- all_ledger_reconciliation_passed
- はい
金額の単位
億KRW
事業の詳細
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力の詳細
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界の詳細
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分の詳細
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価根拠の詳細
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
分析基準とデータ
- 価格・単価
- 151000
- 株数
- 346973821
- 時価総額（億）
- 523930.46971
- nine_month_prelim
内容を開く
- 期間末
2026-09-30
- publication_date
2026-10-29
- audit_status
subject to review, not yet reviewed at disclosure
- parent_attributable_ni_bn
- 5792.1
- consolidated_ni_bn
- 5840.1
- nci_ni_bn
- 48
- gross_operating_profit_bn
- 14744.1
- nii_bn
- 9985.3
- fees_bn
- 4087.8
- other_operating_profit_bn
- 671
- ga_expenses_bn
- 5360.4
- ppop_bn
- 9383.7
- credit_cost_bn
- 1576.3
- net_operating_profit_bn
- 7807.4
- net_nonoperating_profit_bn
- -94.3
- eps_common_after_hybrid_krw
- 15983
- roe_after_hybrid
- 0.1389
- regulatory_cet1_ratio
- 0.138
- regulatory_cet1_bn
- 50782.3
- rwa_bn
- 367989.1
- group_nim_3Q
- 0.0192
- bank_nim_3Q
- 0.0172
- credit_cost_ratio_9m
- 0.004
- total_assets_rounded_bn
- 851500
- total_liabilities_rounded_bn
- 788800
- total_equity_rounded_bn
- 62600
- NCI_equity_rounded_bn
- 1800
- parent_hybrid_equity_rounded_bn
- 4600
- parent_common_equity_proxy_rounded_bn
- 56200
- deposits_bn
- 495500
- cash_due_bn
- 47100
- loans_bn
- 510200
- bank_loans_krw_bn
- 390900
- bank_deposits_krw_bn
- 418100
- rounded_Q3_book_common_not_confirmed_accurate
- はい
- six_month_reviewed
内容を開く
- 期間末
2026-06-30
- report_filed
2026-08
- 状態
reviewed interim (not audited) K-IFRS
- SBC_GA_expense_first_half_bn
- 88.142
- SBC_grant_note_expense_bn
- 107.215
- stock_grant_accrued_liability_bn
- 370.071
- hybrid_coupons_to_parent_equity_bn
- 86.81265
- parent_hybrid_book_equity_bn
- 4206.721
- distinct_methods
Expense in consolidated G&A and gross grant note expense may differ due to settlement, subsidiary scope and accounting; do not add them together
- 2026_11_06_book_proxy_bridge
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- dividend_declared_2026_10_29
内容を開く
- declared_on
2026-10-29
- record_date_confirmed
2026-11-12
- ex_date_derived_not_company_confirmed
2026-11-11
- ex_date_confirmation_status
KRX_settlement_calendar_derived_needs_recheck
- payment_date_forecast
2026-11-27
- payment_date_confirmed
- 未確認
- payment_date_status
not_announced_in_2026_10_29_SEC_6K
- amount_per_common_share_krw
- 1167
- total_assumed_gross_billion_krw
- 404.918449107
- old_purchase_on_nov6_is_cum_dividend
- はい
- pre_purchase_dividends_not_in_holder_cashflows
- はい
- equity_liability_recognized_once_pre_base_and_settled_from_cash_without_second_equity_debit
- はい
- price_detail
内容を開く
- 値
- 151000
- currency
KRW
- 日付
2026-11-06
- instrument
105560 / KRX common
- 出典
https://ir.gsifn.io/kbfng/v5/ir_daily.html?koreng=1
- confirmed
- はい
- shares_detail
内容を開く
- issued_common
- 354687734
- issued_common_verified_as_of
2026-10-23
- treasury_common_proxy
- 7713913
- treasury_common_verified_2026_10_23
- 7541623
- additional_undifferentiated_treasury_2026_10_29_vs_10_23
- 172290
- outstanding_common_proxy
- 346973821
- proxy_reference_date
2026-10-29
- model_as_of
2026-11-06
- exact_2026_11_06_outstanding_confirmed
- いいえ
- outstanding_2026_09_30_ir_approx
- 348346000
- preferred_shares_issued
- 0
- other_equity_claims
parent hybrid/perpetual AT1 units are NOT common stock
- share_ledger_treatment
only issued minus treasury outstanding; cancellations same shares from both are economically neutral
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。