AI 銘柄分析 · 10年
Samsung Electronics Co., Ltd. (common ordinary)
005930 · KRW · 分析基準日 2026-11-06
半導体の循環を見ながら、設備投資と普通株主への還元を評価する
10年期待年率10.34%
資本コスト11.20%
直近終値188,700.00 KRW2026-11-06
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
Samsung Electronicsはメモリー、半導体受託製造、スマートフォン、ディスプレイなどを持つ総合電子企業です。2026年の高いメモリー利益率をそのまま10年間続けず、中立ケースでは連結営業利益率が2027年約35%から2029年約20%へ低下し、2036年約28%へ回復すると仮定します。2027〜2035年の主要な事業予測は旧モデルと同水準で、今回の数値差は主に評価期間の端数修正によります。将来の利益率、設備投資、終価、還元や株式報酬は仮定です。11月6日の株数は11月4日時点の代理値で、株価は二次情報での照合です。ETFの現地源泉税・費用・将来為替は未反映です。
要約の補足
- focus
EWY Korea country ETF due diligence: single common equity exposure, NOT ETF fund NAV or ETF taxation
- investment_thesis
HBM4 and high-end DRAM can generate exceptional earnings, but trough memory prices, high fabrication CAPEX, foundry yield, customer mix and capital allocation cause extreme intrinsic value dispersion.
- ordinary_vs_preferred
KRX prices differ materially; only common initial float is purchased. Preferred economic profit and dividend excluded from ordinary attribution and preferred buyback is issuer cash without original common holder proceeds.
- 2026Q3_dividend
September30 record date precedes Nov6 entry; Nov27 cash 30.003T is company payable but zero cash to initial holder cohort.
- 2026_15T_comp_treasury
Already purchased by Oct6, held for employee compensation, not post-Nov6 cancellation return; grants and funding cannot be duplicated.
- 2026_H1_SBC
16.593614T H1 total equity line is distinct from current-period P&L expense, prior accrued liability transfers, and 1.106176T grant treasury acquisition-cost transfer. Note 17C/D/E/F are not blindly summed to the capital transaction.
- SBC
Expensed once within projected segment EBIT/NI, credited as noncash capital in parent equity and CFO bridge. H1 capital transaction 16.593614T is not presumed to be current standalone P&L expense. Existing shares grant with dilution; unfunded grants create cash purchase and old-holder tender.
- foreign_tax
Actual Korean dividend withholding and refunded amounts recognized in EWY are NOT validated. All stock-holder cash flows are gross before source tax, ETF fee/FX, US and Japanese taxes.
- sensitivity
Valuation highly sensitive to 2033-2036 normalized memory margins, 2037 CAPEX, tax, cost of capital and future dilution; market PER convergence not used.
- important_unconfirmed
内容を開く
- 1
2026Q3 independent external-review financial statements as of cutoff
- 2
2026-Nov6 exact ordinary treasury after Nov4
- 3
direct official KRX historical common/preferred closing quotations
- 4
Q3 NCI balance and group parent-equity split
- 5
quarter 3 actual separately itemized SBC expense
- 6
Q4 2026 and late January 2027 final shareholder return resolutions
- 7
EWY realized Korean withholding/reclaims
- investment_thesis_ja
HBM4・先端DRAMの高収益は期待できる一方、メモリ市況反転と巨額設備投資が継続価値を左右。2036年の持続利益と再投資必要額から評価し市場PER回帰を採用しない。
- dual_class_ja
普通株005930のみを旧株主として評価。議決権のない優先株005935は別価格・別配当・別利益帰属として管理。
- dividend_and_buybacks_ja
9月末に権利確定した2026Q3の4,601ウォン配当は2026年11月6日新規保有者には帰属しない。10月6日までの15兆ウォン自己株取得は従業員株式報酬目的で既済。
- fund_tax_ja
EWYの実際の韓国源泉税・還付率は未確認。現金受取は韓国税前のウォン建て、ETF手数料・為替・米日投資家税は別途。
- time_axis_correction
Old v1/v2 included entry date 2026-11-06 in forecast (56d) and excluded 2036-11-06 (310d); v3 forecasts 2026-11-07..2026-12-31 (55d) and 2036-01-01..2036-11-06 (311d). 2027-35 assumptions remain fixed, initial/final rate-derived flows pro-rated, event-driven distributions held discrete.
- research_contamination_controls
2026Q3 company results vs H1 reviewed, 2026-11-06 treasury proxy, sector/competitor models vs issuer facts, and analyst CAPEX split are labeled; bank forecasts/ETF tax not used as actual.
- 2026_55day_SBC_change
旧モデルの56日期間に置いた未確認の株式報酬費用を、各ケースの年間仮定に基づく55日分へ修正。2036年末も311日で扱い、費用・資本・現金を接続しています。
結論の補足
- price_KRW
- 188700
- fair_value_ordinary_per_share_KRW
- 177169.173055
- expected_IRR_from_weighted_event_cashflows
- 0.103448713
- PV_to_market_price_ratio
- 0.938893339
- expected_NPV_for_original_ordinary_cohort_oku
- -658359.044613
- probability_weighted_case_IRR_arithmetic_average_NOT_used
- はい
- probability_weighted_simple_IRR_comparison_only
- 0.090023657
- publication_status
Windows側で財務台帳・イベント・CFの独立検算を実施。株数・価格原票と将来の事業前提には未確認事項があります。
- expected_irr
- 0.103448713
- value_per_share_KRW
- 177169.173055
事業
メモリーと半導体受託製造、モバイル機器、ディスプレイ、車載・音響事業を持ちます。
競争力・事業の質
製造規模、技術、販売網に強みがある一方、先端メモリーの競争、顧客集中、投資負担があります。
業界と環境
HBM・汎用DRAM・NANDの需給と、端末や受託製造の収益性を分けて考えます。
財務・資本配分
普通株と優先株、配当、消却用と従業員向けの自己株、設備投資を分けて扱います。
評価の前提と確認
持続的な事業キャッシュフローに余剰資産を加え、負債・非支配持分・未払配当・将来の従業員株式交付を考慮して終価を試算します。
資本コストの前提
- 資本コスト
- 11.20%
- day_count
actual days divided by 365.25
- 種類
nominal KRW common shareholder required return before personal / fund tax
- terminal_WACC_is_scenario_specific
- はい
- reasoning
High HBM earnings volatility, DRAM/NAND price cycles, foundry execution and geopolitical technology risk; assumption not market-calibrated PER
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 8,339,987.58 | 40,477,903.14 |
| やや強気 | 20.0% | 6,770,296.85 | 27,336,143.58 |
| 中立 | 40.0% | 5,362,952.02 | 19,605,519.40 |
| やや弱気 | 22.0% | 3,572,049.76 | 9,880,766.64 |
| 弱気 | 8.0% | 2,172,065.15 | 4,038,396.77 |
弱気（確率 8.0%）
深いメモリー不況や競争により利益と還元が大きく落ち込む仮定。
確率の根拠
確率は分析上の主観的仮定で、会社予想や観測された確率ではありません。
日付別キャッシュフロー
- 1
内容を開く
- 想定日
2026-11-27
- year
- 0.057494866529774
- 金額
- 0
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- issuer_transaction_oku
- 300030.244572
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- 2
内容を開く
- 想定日
2026-12-22
- year
- 0.12594113620808
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 3
内容を開く
- 想定日
2026-12-29
- year
- 0.145106091718
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 4
内容を開く
- 想定日
2026-12-31
- year
- 0.15058179329227
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 10.623240377
- SBC_expense_T
- 0.406570842
- noncash_SBC_financing_credit_T
- 0.406570842
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.343429158
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 5
内容を開く
- 想定日
2027-01-21
- year
- 0.20807665982204
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 total capital return 90–110T final decision
- reconfirm_using
2027年1月下旬の取締役会・現金配当と消却目的自己株買いをSamsung IR/KRX/DARTで再照合
- confirmed_event_date
- 未確認
- 6
内容を開く
- 想定日
2027-01-22
- year
- 0.21081451060917
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 7
内容を開く
- 想定日
2027-01-29
- year
- 0.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 8
内容を開く
- 想定日
2027-03-09
- year
- 0.33675564681725
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 9
内容を開く
- 想定日
2027-03-16
- year
- 0.35592060232717
- 金額
- 66299.99987
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 66299.99987
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 66299.99987
- details
内容を開く
- repurchased_shares
- 35583501
- execution_price_KRW
- 186322.306707
- issuer_cash_amount_T
- 6.6299999870181
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- 10
内容を開く
- 想定日
2027-03-22
- year
- 0.37234770704997
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 11
内容を開く
- 想定日
2027-03-29
- year
- 0.39151266255989
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5673972698
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5673972698
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 12
内容を開く
- 想定日
2027-04-09
- year
- 0.42162902121834
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 13
内容を開く
- 想定日
2027-04-13
- year
- 0.43258042436687
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 14
内容を開く
- 想定日
2027-04-16
- year
- 0.44079397672827
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 30940.000516
- details
内容を開く
- repurchased_preferred_shares
- 20851432
- execution_price_pref_KRW
- 148383.096738
- issuer_cash_amount_T
- 3.0940000515867
- old_common_holder_cash_unchanged
- はい
- 15
内容を開く
- 想定日
2027-04-20
- year
- 0.4517453798768
- 金額
- 51386.005791
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 51386.005791
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58615.37033
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- 16
内容を開く
- 想定日
2027-04-22
- year
- 0.45722108145106
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 17
内容を開く
- 想定日
2027-04-29
- year
- 0.47638603696099
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.85725792575
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 18
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 19
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 related special dividend record eligibility
- reconfirm_using
2027年1月末以降のSamsung取締役会決議に実行確定があるか事前確認。未発表の場合特別配当額はゼロに更新
- confirmed_event_date
- 未確認
- 20
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 42554.795235
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42554.795235
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48572.579258
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.85725792575
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.2554795235
- old_cohort_entitlement_fixed_at_exdate_shares
- 5673972698
- 21
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5673972698
- preferred_entitled_shares
- 781519771
- old_common_entitled_shares
- 5673972698
- common_dps_KRW
- 614
- preferred_dps_KRW
- 614
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 22
内容を開く
- 想定日
2027-06-02
- year
- 0.56947296372348
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 614
- preferred_per_share_KRW
- 614
- total_dividend_T
- 3.963672375966
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 23
内容を開く
- 想定日
2027-06-21
- year
- 0.62149212867899
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 24
内容を開く
- 想定日
2027-06-28
- year
- 0.64065708418891
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5673972698
- preferred_entitled_shares
- 781519771
- old_common_entitled_shares
- 5673972698
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 25
内容を開く
- 想定日
2027-06-29
- year
- 0.64339493497604
- 金額
- 34838.192366
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 34838.192366
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 39636.72376
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 3.963672375966
- company_preferred_dividend_paid_T
- 0.479853139394
- company_ordinary_dividend_paid_T
- 3.483819236572
- old_cohort_entitlement_fixed_at_exdate_shares
- 5673972698
- 26
内容を開く
- 想定日
2027-07-22
- year
- 0.70636550308008
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 27
内容を開く
- 想定日
2027-07-29
- year
- 0.72553045859001
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.84161935175
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 28
内容を開く
- 想定日
2027-08-09
- year
- 0.75564681724846
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 29
内容を開く
- 想定日
2027-08-16
- year
- 0.77481177275838
- 金額
- 44200.000046
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44200.000046
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 44200.000046
- details
内容を開く
- repurchased_shares
- 24079019
- execution_price_KRW
- 183562.295649
- issuer_cash_amount_T
- 4.4200000046091
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5673972698
- 30
内容を開く
- 想定日
2027-08-20
- year
- 0.78576317590691
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 31
内容を開く
- 想定日
2027-08-27
- year
- 0.80492813141684
- 金額
- 42554.795235
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42554.795235
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48416.193518
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.84161935175
- company_preferred_dividend_paid_T
- 0.58613982825
- company_ordinary_dividend_paid_T
- 4.2554795235
- old_cohort_entitlement_fixed_at_exdate_shares
- 5673972698
- 32
内容を開く
- 想定日
2027-09-09
- year
- 0.84052019164956
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 33
内容を開く
- 想定日
2027-09-16
- year
- 0.85968514715948
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 28559.999742
- details
内容を開く
- repurchased_preferred_shares
- 19483695
- execution_price_pref_KRW
- 146584.104
- issuer_cash_amount_T
- 2.8559999741836
- old_common_holder_cash_unchanged
- はい
- 34
内容を開く
- 想定日
2027-09-21
- year
- 0.87337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 35
内容を開く
- 想定日
2027-09-28
- year
- 0.89253935660507
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5649893679
- preferred_entitled_shares
- 762036076
- old_common_entitled_shares
- 5649893679
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 36
内容を開く
- 想定日
2027-10-22
- year
- 0.95824777549624
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 37
内容を開く
- 想定日
2027-10-29
- year
- 0.97741273100616
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.80894731625
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 38
内容を開く
- 想定日
2027-11-22
- year
- 1.0431211498973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 39
内容を開く
- 想定日
2027-11-25
- year
- 1.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2027 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 40
内容を開く
- 想定日
2027-11-29
- year
- 1.0622861054073
- 金額
- 42374.202593
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42374.202593
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48089.473163
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.80894731625
- company_preferred_dividend_paid_T
- 0.571527057
- company_ordinary_dividend_paid_T
- 4.23742025925
- old_cohort_entitlement_fixed_at_exdate_shares
- 5649893679
- 41
内容を開く
- 想定日
2027-12-02
- year
- 1.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 42
内容を開く
- 想定日
2027-12-08
- year
- 1.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2027 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 43
内容を開く
- 想定日
2027-12-15
- year
- 1.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 44
内容を開く
- 想定日
2027-12-22
- year
- 1.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 45
内容を開く
- 想定日
2027-12-29
- year
- 1.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5672893679
- preferred_entitled_shares
- 762036076
- old_common_entitled_shares
- 5649893679
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 46
内容を開く
- 想定日
2027-12-31
- year
- 1.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 74.76675468544
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 105.6
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 47
内容を開く
- 想定日
2028-01-24
- year
- 1.2156057494867
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 48
内容を開く
- 想定日
2028-01-31
- year
- 1.2347707049966
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.826959352326
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 49
内容を開く
- 想定日
2028-03-09
- year
- 1.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 50
内容を開く
- 想定日
2028-03-16
- year
- 1.3579739904175
- 金額
- 27189.314974
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 27189.314974
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 27299.999224
- details
内容を開く
- repurchased_shares
- 15184561
- execution_price_KRW
- 179787.872853
- issuer_cash_amount_T
- 2.7299999224005
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.995946
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5672893679
- 51
内容を開く
- 想定日
2028-03-22
- year
- 1.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 52
内容を開く
- 想定日
2028-03-29
- year
- 1.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5657709118
- preferred_entitled_shares
- 762036076
- old_common_entitled_shares
- 5634770681.802
- common_dps_KRW
- 739
- preferred_dps_KRW
- 739
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 53
内容を開く
- 想定日
2028-04-09
- year
- 1.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 54
内容を開く
- 想定日
2028-04-13
- year
- 1.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 55
内容を開く
- 想定日
2028-04-16
- year
- 1.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 12739.999815
- details
内容を開く
- repurchased_preferred_shares
- 8840108
- execution_price_pref_KRW
- 144115.884274
- issuer_cash_amount_T
- 1.2739999814955
- old_common_holder_cash_unchanged
- はい
- 56
内容を開く
- 想定日
2028-04-20
- year
- 1.4537987679671
- 金額
- 42374.202593
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42374.202593
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48269.593523
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.826959352326
- company_preferred_dividend_paid_T
- 0.572289093076
- company_ordinary_dividend_paid_T
- 4.25467025925
- old_cohort_entitlement_fixed_at_exdate_shares
- 5649893679
- 57
内容を開く
- 想定日
2028-04-24
- year
- 1.4647501711157
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 58
内容を開く
- 想定日
2028-05-01
- year
- 1.4839151266256
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 739
- total_dividend_T
- 4.744191698366
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 59
内容を開く
- 想定日
2028-05-22
- year
- 1.5414099931554
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 60
内容を開く
- 想定日
2028-05-29
- year
- 1.5605749486653
- 金額
- 41640.955339
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41640.955339
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47441.916984
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.744191698366
- company_preferred_dividend_paid_T
- 0.563144660164
- company_ordinary_dividend_paid_T
- 4.181047038202
- old_cohort_entitlement_fixed_at_exdate_shares
- 5634770681.802
- 61
内容を開く
- 想定日
2028-06-21
- year
- 1.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 62
内容を開く
- 想定日
2028-06-28
- year
- 1.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5657709118
- preferred_entitled_shares
- 753195968
- old_common_entitled_shares
- 5634770681.802
- common_dps_KRW
- 739
- preferred_dps_KRW
- 739
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 63
内容を開く
- 想定日
2028-07-24
- year
- 1.7138945927447
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 64
内容を開く
- 想定日
2028-07-31
- year
- 1.7330595482546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 739
- total_dividend_T
- 4.737658858554
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 65
内容を開く
- 想定日
2028-08-09
- year
- 1.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 66
内容を開く
- 想定日
2028-08-16
- year
- 1.7768651608487
- 金額
- 18126.210049
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 18126.210049
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 18199.999549
- details
内容を開く
- repurchased_shares
- 10275249
- execution_price_KRW
- 177124.657021
- issuer_cash_amount_T
- 1.8199999549286
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.995946
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5657709118
- 67
内容を開く
- 想定日
2028-08-21
- year
- 1.7905544147844
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 68
内容を開く
- 想定日
2028-08-28
- year
- 1.8097193702943
- 金額
- 41640.955339
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41640.955339
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47376.588586
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.737658858554
- company_preferred_dividend_paid_T
- 0.556611820352
- company_ordinary_dividend_paid_T
- 4.181047038202
- old_cohort_entitlement_fixed_at_exdate_shares
- 5634770681.802
- 69
内容を開く
- 想定日
2028-09-09
- year
- 1.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 70
内容を開く
- 想定日
2028-09-16
- year
- 1.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 11760.00025
- details
内容を開く
- repurchased_preferred_shares
- 8260247
- execution_price_pref_KRW
- 142368.627106
- issuer_cash_amount_T
- 1.1760000249504
- old_common_holder_cash_unchanged
- はい
- 71
内容を開く
- 想定日
2028-09-21
- year
- 1.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 72
内容を開く
- 想定日
2028-09-28
- year
- 1.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5647433869
- preferred_entitled_shares
- 744935721
- old_common_entitled_shares
- 5624537092.4452
- common_dps_KRW
- 739
- preferred_dps_KRW
- 739
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 73
内容を開く
- 想定日
2028-10-23
- year
- 1.9630390143737
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 74
内容を開く
- 想定日
2028-10-30
- year
- 1.9822039698836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 739
- total_dividend_T
- 4.72396112701
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 75
内容を開く
- 想定日
2028-11-20
- year
- 2.0396988364134
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 76
内容を開く
- 想定日
2028-11-25
- year
- 2.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2028 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 77
内容を開く
- 想定日
2028-11-27
- year
- 2.0588637919233
- 金額
- 41565.329113
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41565.329113
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47239.61127
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.72396112701
- company_preferred_dividend_paid_T
- 0.550507497819
- company_ordinary_dividend_paid_T
- 4.173453629191
- old_cohort_entitlement_fixed_at_exdate_shares
- 5624537092.4452
- 78
内容を開く
- 想定日
2028-12-02
- year
- 2.072553045859
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 113722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 79
内容を開く
- 想定日
2028-12-08
- year
- 2.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2028 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 80
内容を開く
- 想定日
2028-12-15
- year
- 2.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 81
内容を開く
- 想定日
2028-12-21
- year
- 2.1245722108145
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 82
内容を開く
- 想定日
2028-12-28
- year
- 2.1437371663244
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5670433869
- preferred_entitled_shares
- 744935721
- old_common_entitled_shares
- 5624537092.4452
- common_dps_KRW
- 739
- preferred_dps_KRW
- 740
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 83
内容を開く
- 想定日
2028-12-31
- year
- 2.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 36.001937261428
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 106.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 84
内容を開く
- 想定日
2029-01-22
- year
- 2.2121834360027
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 85
内容を開く
- 想定日
2029-01-29
- year
- 2.2313483915127
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 740
- total_dividend_T
- 4.741703062731
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 86
内容を開く
- 想定日
2029-03-09
- year
- 2.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 87
内容を開く
- 想定日
2029-03-16
- year
- 2.3572895277207
- 金額
- 17918.195747
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 17918.195747
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 18064.409989
- details
内容を開く
- repurchased_shares
- 10411792
- execution_price_KRW
- 173499.52812
- issuer_cash_amount_T
- 1.8064409988841
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.991906
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5670433869
- 88
内容を開く
- 想定日
2029-03-22
- year
- 2.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 89
内容を開く
- 想定日
2029-03-29
- year
- 2.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5660022077
- preferred_entitled_shares
- 744935721
- old_common_entitled_shares
- 5614209574.0127
- common_dps_KRW
- 728
- preferred_dps_KRW
- 728
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 90
内容を開く
- 想定日
2029-04-09
- year
- 2.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 91
内容を開く
- 想定日
2029-04-13
- year
- 2.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 92
内容を開く
- 想定日
2029-04-16
- year
- 2.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 8430.058428
- details
内容を開く
- repurchased_preferred_shares
- 6022221
- execution_price_pref_KRW
- 139982.548427
- issuer_cash_amount_T
- 0.84300584277214
- old_common_holder_cash_unchanged
- はい
- 93
内容を開く
- 想定日
2029-04-20
- year
- 2.4531143052704
- 金額
- 41565.329113
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41565.329113
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47417.030627
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.741703062731
- company_preferred_dividend_paid_T
- 0.55125243354
- company_ordinary_dividend_paid_T
- 4.190450629191
- old_cohort_entitlement_fixed_at_exdate_shares
- 5624537092.4452
- 94
内容を開く
- 想定日
2029-04-23
- year
- 2.4613278576318
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 95
内容を開く
- 想定日
2029-04-30
- year
- 2.4804928131417
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 728
- total_dividend_T
- 4.662809276944
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 96
内容を開く
- 想定日
2029-05-21
- year
- 2.5379876796715
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 97
内容を開く
- 想定日
2029-05-28
- year
- 2.5571526351814
- 金額
- 40871.445699
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40871.445699
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46628.092769
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 4.662809276944
- company_preferred_dividend_paid_T
- 0.542313204888
- company_ordinary_dividend_paid_T
- 4.120496072056
- old_cohort_entitlement_fixed_at_exdate_shares
- 5614209574.0127
- 98
内容を開く
- 想定日
2029-06-21
- year
- 2.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 99
内容を開く
- 想定日
2029-06-28
- year
- 2.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5660022077
- preferred_entitled_shares
- 738913500
- old_common_entitled_shares
- 5614209574.0127
- common_dps_KRW
- 728
- preferred_dps_KRW
- 728
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 100
内容を開く
- 想定日
2029-07-23
- year
- 2.7104722792608
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 101
内容を開く
- 想定日
2029-07-30
- year
- 2.7296372347707
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 728
- total_dividend_T
- 4.658425100056
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 102
内容を開く
- 想定日
2029-08-09
- year
- 2.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 103
内容を開く
- 想定日
2029-08-16
- year
- 2.776180698152
- 金額
- 11945.463367
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 11945.463367
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 12042.939524
- details
内容を開く
- repurchased_shares
- 7045561
- execution_price_KRW
- 170929.46217
- issuer_cash_amount_T
- 1.2042939524177
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.991906
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5660022077
- 104
内容を開く
- 想定日
2029-08-20
- year
- 2.7871321013005
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 105
内容を開く
- 想定日
2029-08-27
- year
- 2.8062970568104
- 金額
- 40871.445699
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40871.445699
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46584.251001
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.658425100056
- company_preferred_dividend_paid_T
- 0.537929028
- company_ordinary_dividend_paid_T
- 4.120496072056
- old_cohort_entitlement_fixed_at_exdate_shares
- 5614209574.0127
- 106
内容を開く
- 想定日
2029-09-09
- year
- 2.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 107
内容を開く
- 想定日
2029-09-16
- year
- 2.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 7781.592089
- details
内容を開く
- repurchased_preferred_shares
- 5627197
- execution_price_pref_KRW
- 138285.403714
- issuer_cash_amount_T
- 0.77815920892552
- old_common_holder_cash_unchanged
- はい
- 108
内容を開く
- 想定日
2029-09-20
- year
- 2.8720054757016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 109
内容を開く
- 想定日
2029-09-27
- year
- 2.8911704312115
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5652976516
- preferred_entitled_shares
- 733286303
- old_common_entitled_shares
- 5607221040.1373
- common_dps_KRW
- 728
- preferred_dps_KRW
- 728
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 110
内容を開く
- 想定日
2029-10-22
- year
- 2.9596167008898
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 111
内容を開く
- 想定日
2029-10-29
- year
- 2.9787816563997
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 728
- total_dividend_T
- 4.649199332232
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 112
内容を開く
- 想定日
2029-11-20
- year
- 3.0390143737166
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 113
内容を開く
- 想定日
2029-11-25
- year
- 3.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2029 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 114
内容を開く
- 想定日
2029-11-27
- year
- 3.0581793292266
- 金額
- 40820.569172
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40820.569172
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46491.993322
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.649199332232
- company_preferred_dividend_paid_T
- 0.533832428584
- company_ordinary_dividend_paid_T
- 4.115366903648
- old_cohort_entitlement_fixed_at_exdate_shares
- 5607221040.1373
- 115
内容を開く
- 想定日
2029-12-02
- year
- 3.0718685831622
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 90722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 116
内容を開く
- 想定日
2029-12-08
- year
- 3.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2029 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 117
内容を開く
- 想定日
2029-12-15
- year
- 3.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 118
内容を開く
- 想定日
2029-12-20
- year
- 3.1211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 119
内容を開く
- 想定日
2029-12-27
- year
- 3.1403148528405
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5675976516
- preferred_entitled_shares
- 733286303
- old_common_entitled_shares
- 5607221040.1373
- common_dps_KRW
- 728
- preferred_dps_KRW
- 729
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 120
内容を開く
- 想定日
2029-12-31
- year
- 3.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 27.467048104537
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 112
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 121
内容を開く
- 想定日
2030-01-22
- year
- 3.211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 122
内容を開く
- 想定日
2030-01-29
- year
- 3.2306639288159
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 729
- total_dividend_T
- 4.666676618535
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 123
内容を開く
- 想定日
2030-03-09
- year
- 3.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 124
内容を開く
- 想定日
2030-03-16
- year
- 3.356605065024
- 金額
- 27940.197873
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 27940.197873
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 28282.799241
- details
内容を開く
- repurchased_shares
- 16892199
- execution_price_KRW
- 167431.127473
- issuer_cash_amount_T
- 2.8282799240765
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.987887
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5675976516
- 125
内容を開く
- 想定日
2030-03-21
- year
- 3.3702943189596
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 126
内容を開く
- 想定日
2030-03-28
- year
- 3.3894592744695
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5659084317
- preferred_entitled_shares
- 733286303
- old_common_entitled_shares
- 5590533463.404
- common_dps_KRW
- 717
- preferred_dps_KRW
- 717
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 127
内容を開く
- 想定日
2030-04-09
- year
- 3.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 128
内容を開く
- 想定日
2030-04-10
- year
- 3.4250513347023
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
stress case 2030 external paid common issue
- reconfirm_using
公募増資実施の取締役会・有償申込金・発行株数を再確認。未実施なら想定を除去
- confirmed_event_date
- 未確認
- 129
内容を開く
- 想定日
2030-04-15
- year
- 3.4387405886379
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 130
内容を開く
- 想定日
2030-04-16
- year
- 3.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 13198.640576
- details
内容を開く
- repurchased_preferred_shares
- 9707184
- execution_price_pref_KRW
- 135967.7593
- issuer_cash_amount_T
- 1.3198640575894
- old_common_holder_cash_unchanged
- はい
- 131
内容を開く
- 想定日
2030-04-17
- year
- 3.4442162902122
- 金額
- 0
- 種類
paid_new_common_issuance
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- -153556.586044
- details
内容を開く
- subscription_price_KRW
- 153556.586044
- shares_issued
- 100000000
- issuer_cash_amount_T
- -15.355658604443
- old_cohort_cash_T
- 0
- not_SBC_grant
- はい
- 132
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 40820.569172
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40820.569172
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46666.766185
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.666676618535
- company_preferred_dividend_paid_T
- 0.534565714887
- company_ordinary_dividend_paid_T
- 4.132110903648
- old_cohort_entitlement_fixed_at_exdate_shares
- 5607221040.1373
- 133
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 134
内容を開く
- 想定日
2030-04-29
- year
- 3.4770704996578
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 717
- total_dividend_T
- 4.58332973454
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 135
内容を開く
- 想定日
2030-05-20
- year
- 3.5345653661875
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 136
内容を開く
- 想定日
2030-05-27
- year
- 3.5537303216975
- 金額
- 40084.124933
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40084.124933
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 45833.297345
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 4.58332973454
- company_preferred_dividend_paid_T
- 0.525766279251
- company_ordinary_dividend_paid_T
- 4.057563455289
- old_cohort_entitlement_fixed_at_exdate_shares
- 5590533463.404
- 137
内容を開く
- 想定日
2030-06-20
- year
- 3.6194387405886
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 138
内容を開く
- 想定日
2030-06-27
- year
- 3.6386036960986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5759084317
- preferred_entitled_shares
- 723579119
- old_common_entitled_shares
- 5590533463.404
- common_dps_KRW
- 717
- preferred_dps_KRW
- 717
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 139
内容を開く
- 想定日
2030-07-22
- year
- 3.7070499657769
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 140
内容を開く
- 想定日
2030-07-29
- year
- 3.7262149212868
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 717
- total_dividend_T
- 4.648069683612
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 141
内容を開く
- 想定日
2030-08-09
- year
- 3.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 142
内容を開く
- 想定日
2030-08-16
- year
- 3.7754962354552
- 金額
- 18303.366105
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 18303.366105
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 18855.20038
- details
内容を開く
- repurchased_shares
- 11430792
- execution_price_KRW
- 164950.953352
- issuer_cash_amount_T
- 1.8855200379735
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.970733
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5759084317
- 143
内容を開く
- 想定日
2030-08-20
- year
- 3.7864476386037
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 144
内容を開く
- 想定日
2030-08-27
- year
- 3.8056125941136
- 金額
- 40084.124933
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40084.124933
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46480.696836
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 4.648069683612
- company_preferred_dividend_paid_T
- 0.518806228323
- company_ordinary_dividend_paid_T
- 4.129263455289
- old_cohort_entitlement_fixed_at_exdate_shares
- 5590533463.404
- 145
内容を開く
- 想定日
2030-09-09
- year
- 3.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 146
内容を開く
- 想定日
2030-09-16
- year
- 3.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 12183.359991
- details
内容を開く
- repurchased_preferred_shares
- 9070447
- execution_price_pref_KRW
- 134319.289784
- issuer_cash_amount_T
- 1.2183359990629
- old_common_holder_cash_unchanged
- はい
- 147
内容を開く
- 想定日
2030-09-19
- year
- 3.8685831622177
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 148
内容を開く
- 想定日
2030-09-26
- year
- 3.8877481177276
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5747653525
- preferred_entitled_shares
- 714508672
- old_common_entitled_shares
- 5579437215.8633
- common_dps_KRW
- 717
- preferred_dps_KRW
- 717
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 149
内容を開く
- 想定日
2030-10-22
- year
- 3.958932238193
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 150
内容を開く
- 想定日
2030-10-29
- year
- 3.9780971937029
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 717
- total_dividend_T
- 4.633370295249
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 151
内容を開く
- 想定日
2030-11-20
- year
- 4.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 152
内容を開く
- 想定日
2030-11-25
- year
- 4.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2030 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 153
内容を開く
- 想定日
2030-11-27
- year
- 4.0574948665298
- 金額
- 40004.564838
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40004.564838
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46333.702952
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.633370295249
- company_preferred_dividend_paid_T
- 0.512302717824
- company_ordinary_dividend_paid_T
- 4.121067577425
- old_cohort_entitlement_fixed_at_exdate_shares
- 5579437215.8633
- 154
内容を開く
- 想定日
2030-12-02
- year
- 4.0711841204654
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 67722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 155
内容を開く
- 想定日
2030-12-08
- year
- 4.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2030 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 156
内容を開く
- 想定日
2030-12-15
- year
- 4.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 157
内容を開く
- 想定日
2030-12-20
- year
- 4.1204654346338
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 158
内容を開く
- 想定日
2030-12-27
- year
- 4.1396303901437
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5770653525
- preferred_entitled_shares
- 714508672
- old_common_entitled_shares
- 5579437215.8633
- common_dps_KRW
- 717
- preferred_dps_KRW
- 718
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 159
内容を開く
- 想定日
2030-12-31
- year
- 4.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 53.567324199226
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 119.2
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 160
内容を開く
- 想定日
2031-01-22
- year
- 4.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 161
内容を開く
- 想定日
2031-01-29
- year
- 4.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 718
- total_dividend_T
- 4.650575803921
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 162
内容を開く
- 想定日
2031-03-09
- year
- 4.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 163
内容を開く
- 想定日
2031-03-16
- year
- 4.3559206023272
- 金額
- 27820.737985
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 27820.737985
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 28774.199531
- details
内容を開く
- repurchased_shares
- 17808574
- execution_price_KRW
- 161574.978046
- issuer_cash_amount_T
- 2.8774199530862
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.966864
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5770653525
- 164
内容を開く
- 想定日
2031-03-20
- year
- 4.3668720054757
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 165
内容を開く
- 想定日
2031-03-27
- year
- 4.3860369609856
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5752844951
- preferred_entitled_shares
- 714508672
- old_common_entitled_shares
- 5562218746.5675
- common_dps_KRW
- 706
- preferred_dps_KRW
- 706
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 166
内容を開く
- 想定日
2031-04-09
- year
- 4.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 167
内容を開く
- 想定日
2031-04-14
- year
- 4.435318275154
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 168
内容を開く
- 想定日
2031-04-16
- year
- 4.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 13427.959751
- details
内容を開く
- repurchased_preferred_shares
- 10167450
- execution_price_pref_KRW
- 132068.116895
- issuer_cash_amount_T
- 1.3427959751252
- old_common_holder_cash_unchanged
- はい
- 169
内容を開く
- 想定日
2031-04-21
- year
- 4.4544832306639
- 金額
- 40004.564838
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 40004.564838
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46505.758039
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.650575803921
- company_preferred_dividend_paid_T
- 0.513017226496
- company_ordinary_dividend_paid_T
- 4.137558577425
- old_cohort_entitlement_fixed_at_exdate_shares
- 5579437215.8633
- 170
内容を開く
- 想定日
2031-04-22
- year
- 4.4572210814511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 171
内容を開く
- 想定日
2031-04-29
- year
- 4.476386036961
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 706
- total_dividend_T
- 4.565951657838
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 172
内容を開く
- 想定日
2031-05-20
- year
- 4.5338809034908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 173
内容を開く
- 想定日
2031-05-27
- year
- 4.5530458590007
- 金額
- 39269.264351
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 39269.264351
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 45659.516578
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 4.565951657838
- company_preferred_dividend_paid_T
- 0.504443122432
- company_ordinary_dividend_paid_T
- 4.061508535406
- old_cohort_entitlement_fixed_at_exdate_shares
- 5562218746.5675
- 174
内容を開く
- 想定日
2031-06-19
- year
- 4.6160164271047
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 175
内容を開く
- 想定日
2031-06-26
- year
- 4.6351813826146
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5752844951
- preferred_entitled_shares
- 704341222
- old_common_entitled_shares
- 5562218746.5675
- common_dps_KRW
- 706
- preferred_dps_KRW
- 706
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 176
内容を開く
- 想定日
2031-07-22
- year
- 4.7063655030801
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 177
内容を開く
- 想定日
2031-07-29
- year
- 4.72553045859
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 706
- total_dividend_T
- 4.558773438138
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 178
内容を開く
- 想定日
2031-08-09
- year
- 4.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 179
内容を開く
- 想定日
2031-08-16
- year
- 4.7748117727584
- 金額
- 18547.159014
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 18547.159014
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 19182.800058
- details
内容を開く
- repurchased_shares
- 12050894
- execution_price_KRW
- 159181.551655
- issuer_cash_amount_T
- 1.9182800057545
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.966864
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5752844951
- 180
内容を開く
- 想定日
2031-08-20
- year
- 4.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 181
内容を開く
- 想定日
2031-08-27
- year
- 4.8049281314168
- 金額
- 39269.264351
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 39269.264351
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 45587.734381
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 4.558773438138
- company_preferred_dividend_paid_T
- 0.497264902732
- company_ordinary_dividend_paid_T
- 4.061508535406
- old_cohort_entitlement_fixed_at_exdate_shares
- 5562218746.5675
- 182
内容を開く
- 想定日
2031-09-09
- year
- 4.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 183
内容を開く
- 想定日
2031-09-16
- year
- 4.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 12395.040363
- details
内容を開く
- repurchased_preferred_shares
- 9500523
- execution_price_pref_KRW
- 130466.926541
- issuer_cash_amount_T
- 1.2395040363395
- old_common_holder_cash_unchanged
- はい
- 184
内容を開く
- 想定日
2031-09-19
- year
- 4.8678986995209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 185
内容を開く
- 想定日
2031-09-26
- year
- 4.8870636550308
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5740794057
- preferred_entitled_shares
- 694840699
- old_common_entitled_shares
- 5550567170.8531
- common_dps_KRW
- 706
- preferred_dps_KRW
- 706
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 186
内容を開く
- 想定日
2031-10-22
- year
- 4.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 187
内容を開く
- 想定日
2031-10-29
- year
- 4.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 706
- total_dividend_T
- 4.543558137736
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 188
内容を開く
- 想定日
2031-11-20
- year
- 5.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 189
内容を開く
- 想定日
2031-11-25
- year
- 5.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2031 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 190
内容を開く
- 想定日
2031-11-27
- year
- 5.056810403833
- 金額
- 39187.004226
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 39187.004226
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 45435.581377
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.543558137736
- company_preferred_dividend_paid_T
- 0.490557533494
- company_ordinary_dividend_paid_T
- 4.053000604242
- old_cohort_entitlement_fixed_at_exdate_shares
- 5550567170.8531
- 191
内容を開く
- 想定日
2031-12-02
- year
- 5.0704996577687
- 金額
- 1945.695555
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 1945.695555
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 2012.377679
- details
内容を開く
- repurchased_shares
- 1277591
- execution_price_KRW
- 157513.451399
- issuer_cash_amount_T
- 0.20123776788648
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.966864
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5740794057
- 192
内容を開く
- 想定日
2031-12-08
- year
- 5.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2031 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 193
内容を開く
- 想定日
2031-12-15
- year
- 5.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 194
内容を開く
- 想定日
2031-12-22
- year
- 5.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 195
内容を開く
- 想定日
2031-12-29
- year
- 5.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5762516466
- preferred_entitled_shares
- 694840699
- old_common_entitled_shares
- 5549331914.0938
- common_dps_KRW
- 706
- preferred_dps_KRW
- 707
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 196
内容を開く
- 想定日
2031-12-31
- year
- 5.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 74.584597049219
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 123.2
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 197
内容を開く
- 想定日
2032-01-22
- year
- 5.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 198
内容を開く
- 想定日
2032-01-29
- year
- 5.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 707
- total_dividend_T
- 4.559588999189
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 199
内容を開く
- 想定日
2032-03-09
- year
- 5.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 200
内容を開く
- 想定日
2032-03-16
- year
- 5.3579739904175
- 金額
- 28182.917506
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 28182.917506
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 29265.599662
- details
内容を開く
- repurchased_shares
- 18771016
- execution_price_KRW
- 155908.447693
- issuer_cash_amount_T
- 2.9265599661852
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963005
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5762516466
- 201
内容を開く
- 想定日
2032-03-22
- year
- 5.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 202
内容を開く
- 想定日
2032-03-29
- year
- 5.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5743745450
- preferred_entitled_shares
- 694840699
- old_common_entitled_shares
- 5531255332.6622
- common_dps_KRW
- 695
- preferred_dps_KRW
- 695
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 203
内容を開く
- 想定日
2032-04-09
- year
- 5.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 204
内容を開く
- 想定日
2032-04-13
- year
- 5.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 205
内容を開く
- 想定日
2032-04-16
- year
- 5.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 13657.279686
- details
内容を開く
- repurchased_preferred_shares
- 10647283
- execution_price_pref_KRW
- 128270.091871
- issuer_cash_amount_T
- 1.3657279685859
- old_common_holder_cash_unchanged
- はい
- 206
内容を開く
- 想定日
2032-04-20
- year
- 5.4537987679671
- 金額
- 39178.283314
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 39178.283314
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 45595.889992
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 4.559588999189
- company_preferred_dividend_paid_T
- 0.491252374193
- company_ordinary_dividend_paid_T
- 4.068336624996
- old_cohort_entitlement_fixed_at_exdate_shares
- 5549331914.0938
- 207
内容を開く
- 想定日
2032-04-22
- year
- 5.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 208
内容を開く
- 想定日
2032-04-29
- year
- 5.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 695
- total_dividend_T
- 4.474817373555
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 209
内容を開く
- 想定日
2032-05-20
- year
- 5.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 210
内容を開く
- 想定日
2032-05-27
- year
- 5.555099247091
- 金額
- 38442.224562
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 38442.224562
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 44748.173736
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 4.474817373555
- company_preferred_dividend_paid_T
- 0.482914285805
- company_ordinary_dividend_paid_T
- 3.99190308775
- old_cohort_entitlement_fixed_at_exdate_shares
- 5531255332.6622
- 211
内容を開く
- 想定日
2032-06-21
- year
- 5.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 212
内容を開く
- 想定日
2032-06-28
- year
- 5.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5743745450
- preferred_entitled_shares
- 684193416
- old_common_entitled_shares
- 5531255332.6622
- common_dps_KRW
- 695
- preferred_dps_KRW
- 695
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 213
内容を開く
- 想定日
2032-07-22
- year
- 5.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 214
内容を開く
- 想定日
2032-07-29
- year
- 5.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 695
- total_dividend_T
- 4.46741751187
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 215
内容を開く
- 想定日
2032-08-09
- year
- 5.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 216
内容を開く
- 想定日
2032-08-16
- year
- 5.7768651608487
- 金額
- 18788.611411
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 18788.611411
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 19510.399505
- details
内容を開く
- repurchased_shares
- 12702169
- execution_price_KRW
- 153598.960186
- issuer_cash_amount_T
- 1.9510399505071
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963005
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5743745450
- 217
内容を開く
- 想定日
2032-08-20
- year
- 5.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 218
内容を開く
- 想定日
2032-08-27
- year
- 5.8069815195072
- 金額
- 38442.224562
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 38442.224562
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 44674.175119
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 4.46741751187
- company_preferred_dividend_paid_T
- 0.47551442412
- company_ordinary_dividend_paid_T
- 3.99190308775
- old_cohort_entitlement_fixed_at_exdate_shares
- 5531255332.6622
- 219
内容を開く
- 想定日
2032-09-09
- year
- 5.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 220
内容を開く
- 想定日
2032-09-16
- year
- 5.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 12606.719453
- details
内容を開く
- repurchased_preferred_shares
- 9948881
- execution_price_pref_KRW
- 126714.948671
- issuer_cash_amount_T
- 1.2606719452533
- old_common_holder_cash_unchanged
- はい
- 221
内容を開く
- 想定日
2032-09-21
- year
- 5.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 222
内容を開く
- 想定日
2032-09-28
- year
- 5.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5731043281
- preferred_entitled_shares
- 674244535
- old_common_entitled_shares
- 5519023080.967
- common_dps_KRW
- 695
- preferred_dps_KRW
- 695
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 223
内容を開く
- 想定日
2032-10-22
- year
- 5.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 224
内容を開く
- 想定日
2032-10-29
- year
- 5.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 695
- total_dividend_T
- 4.45167503212
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 225
内容を開く
- 想定日
2032-11-22
- year
- 6.0451745379877
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 226
内容を開く
- 想定日
2032-11-25
- year
- 6.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2032 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 227
内容を開く
- 想定日
2032-11-29
- year
- 6.0643394934976
- 金額
- 38357.210413
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 38357.210413
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 44516.750321
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 4.45167503212
- company_preferred_dividend_paid_T
- 0.468599951825
- company_ordinary_dividend_paid_T
- 3.983075080295
- old_cohort_entitlement_fixed_at_exdate_shares
- 5519023080.967
- 228
内容を開く
- 想定日
2032-12-02
- year
- 6.072553045859
- 金額
- 33664.296851
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 33664.296851
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 34957.553075
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 151989.361196
- issuer_cash_amount_T
- 3.4957553074978
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.963005
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5731043281
- 229
内容を開く
- 想定日
2032-12-08
- year
- 6.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2032 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 230
内容を開く
- 想定日
2032-12-15
- year
- 6.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 231
内容を開く
- 想定日
2032-12-22
- year
- 6.1273100616016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 232
内容を開く
- 想定日
2032-12-29
- year
- 6.1464750171116
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5731043281
- preferred_entitled_shares
- 674244535
- old_common_entitled_shares
- 5496873966.9858
- common_dps_KRW
- 695
- preferred_dps_KRW
- 696
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 233
内容を開く
- 想定日
2032-12-31
- year
- 6.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 56.904464917938
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 126.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 234
内容を開く
- 想定日
2033-01-24
- year
- 6.217659137577
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 235
内容を開く
- 想定日
2033-01-31
- year
- 6.2368240930869
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 696
- total_dividend_T
- 4.452349276655
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 236
内容を開く
- 想定日
2033-03-09
- year
- 6.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 237
内容を開く
- 想定日
2033-03-16
- year
- 6.3572895277207
- 金額
- 18551.737679
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 18551.737679
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 19342.050085
- details
内容を開く
- repurchased_shares
- 12855677
- execution_price_KRW
- 150455.320904
- issuer_cash_amount_T
- 1.9342050084678
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.95914
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5731043281
- 238
内容を開く
- 想定日
2033-03-22
- year
- 6.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 239
内容を開く
- 想定日
2033-03-29
- year
- 6.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5718187604
- preferred_entitled_shares
- 674244535
- old_common_entitled_shares
- 5484543570.4481
- common_dps_KRW
- 685
- preferred_dps_KRW
- 685
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 240
内容を開く
- 想定日
2033-04-09
- year
- 6.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 241
内容を開く
- 想定日
2033-04-13
- year
- 6.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 242
内容を開く
- 想定日
2033-04-16
- year
- 6.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 9026.290271
- details
内容を開く
- repurchased_preferred_shares
- 7244724
- execution_price_pref_KRW
- 124591.223498
- issuer_cash_amount_T
- 0.90262902706182
- old_common_holder_cash_unchanged
- はい
- 243
内容を開く
- 想定日
2033-04-20
- year
- 6.4531143052704
- 金額
- 38203.274071
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 38203.274071
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 44523.492767
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 4.452349276655
- company_preferred_dividend_paid_T
- 0.46927419636
- company_ordinary_dividend_paid_T
- 3.983075080295
- old_cohort_entitlement_fixed_at_exdate_shares
- 5496873966.9858
- 244
内容を開く
- 想定日
2033-04-22
- year
- 6.4585900068446
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 245
内容を開く
- 想定日
2033-04-29
- year
- 6.4777549623546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 685
- total_dividend_T
- 4.378816015215
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 246
内容を開く
- 想定日
2033-05-20
- year
- 6.5352498288843
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 247
内容を開く
- 想定日
2033-05-27
- year
- 6.5544147843943
- 金額
- 37569.123458
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 37569.123458
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 43788.160152
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 4.378816015215
- company_preferred_dividend_paid_T
- 0.461857506475
- company_ordinary_dividend_paid_T
- 3.91695850874
- old_cohort_entitlement_fixed_at_exdate_shares
- 5484543570.4481
- 248
内容を開く
- 想定日
2033-06-21
- year
- 6.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 249
内容を開く
- 想定日
2033-06-28
- year
- 6.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5718187604
- preferred_entitled_shares
- 666999811
- old_common_entitled_shares
- 5484543570.4481
- common_dps_KRW
- 685
- preferred_dps_KRW
- 685
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 250
内容を開く
- 想定日
2033-07-22
- year
- 6.7077344284736
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 251
内容を開く
- 想定日
2033-07-29
- year
- 6.7268993839836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 685
- total_dividend_T
- 4.373853379275
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 252
内容を開く
- 想定日
2033-08-09
- year
- 6.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 253
内容を開く
- 想定日
2033-08-16
- year
- 6.776180698152
- 金額
- 12367.824887
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 12367.824887
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 12894.699814
- details
内容を開く
- repurchased_shares
- 8699315
- execution_price_KRW
- 148226.611112
- issuer_cash_amount_T
- 1.2894699814425
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.95914
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5718187604
- 254
内容を開く
- 想定日
2033-08-22
- year
- 6.7926078028747
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 255
内容を開く
- 想定日
2033-08-29
- year
- 6.8117727583847
- 金額
- 37569.123458
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 37569.123458
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 43738.533793
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 4.373853379275
- company_preferred_dividend_paid_T
- 0.456894870535
- company_ordinary_dividend_paid_T
- 3.91695850874
- old_cohort_entitlement_fixed_at_exdate_shares
- 5484543570.4481
- 256
内容を開く
- 想定日
2033-09-09
- year
- 6.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 257
内容を開く
- 想定日
2033-09-16
- year
- 6.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 8331.960361
- details
内容を開く
- repurchased_preferred_shares
- 6769511
- execution_price_pref_KRW
- 123080.682801
- issuer_cash_amount_T
- 0.8331960361077
- old_common_holder_cash_unchanged
- はい
- 258
内容を開く
- 想定日
2033-09-21
- year
- 6.8747433264887
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 259
内容を開く
- 想定日
2033-09-28
- year
- 6.8939082819986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709488289
- preferred_entitled_shares
- 660230300
- old_common_entitled_shares
- 5476199707.7673
- common_dps_KRW
- 685
- preferred_dps_KRW
- 685
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 260
内容を開く
- 想定日
2033-10-24
- year
- 6.9650924024641
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 261
内容を開く
- 想定日
2033-10-31
- year
- 6.984257357974
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 685
- total_dividend_T
- 4.363257233465
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 262
内容を開く
- 想定日
2033-11-21
- year
- 7.0417522245038
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 263
内容を開く
- 想定日
2033-11-25
- year
- 7.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2033 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 264
内容を開く
- 想定日
2033-11-28
- year
- 7.0609171800137
- 金額
- 37511.967998
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 37511.967998
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 43632.572335
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 4.363257233465
- company_preferred_dividend_paid_T
- 0.4522577555
- company_ordinary_dividend_paid_T
- 3.910999477965
- old_cohort_entitlement_fixed_at_exdate_shares
- 5476199707.7673
- 265
内容を開く
- 想定日
2033-12-02
- year
- 7.0718685831622
- 金額
- 32356.461473
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 32356.461473
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 33734.861348
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 146673.310208
- issuer_cash_amount_T
- 3.3734861347911
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.95914
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5709488289
- 266
内容を開く
- 想定日
2033-12-08
- year
- 7.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2033 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 267
内容を開く
- 想定日
2033-12-15
- year
- 7.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 268
内容を開く
- 想定日
2033-12-22
- year
- 7.1266255989049
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 269
内容を開く
- 想定日
2033-12-29
- year
- 7.1457905544148
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709488289
- preferred_entitled_shares
- 660230300
- old_common_entitled_shares
- 5454139483.2948
- common_dps_KRW
- 685
- preferred_dps_KRW
- 686
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 270
内容を開く
- 想定日
2033-12-31
- year
- 7.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 38.959326010823
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 132
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 271
内容を開く
- 想定日
2034-01-23
- year
- 7.2142368240931
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 272
内容を開く
- 想定日
2034-01-30
- year
- 7.233401779603
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 686
- total_dividend_T
- 4.363917463765
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 273
内容を開く
- 想定日
2034-03-09
- year
- 7.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 274
内容を開く
- 想定日
2034-03-16
- year
- 7.356605065024
- 金額
- 28895.58232
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 28895.58232
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 30248.399287
- details
内容を開く
- repurchased_shares
- 20833246
- execution_price_KRW
- 145192.925227
- issuer_cash_amount_T
- 3.0248399287159
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.955276
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709488289
- 275
内容を開く
- 想定日
2034-03-22
- year
- 7.3730321697467
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 276
内容を開く
- 想定日
2034-03-29
- year
- 7.3921971252567
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5688655043
- preferred_entitled_shares
- 660230300
- old_common_entitled_shares
- 5434237974.8194
- common_dps_KRW
- 675
- preferred_dps_KRW
- 675
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 277
内容を開く
- 想定日
2034-04-09
- year
- 7.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 278
内容を開く
- 想定日
2034-04-13
- year
- 7.4332648870637
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 279
内容を開く
- 想定日
2034-04-16
- year
- 7.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 14115.919785
- details
内容を開く
- repurchased_preferred_shares
- 11664327
- execution_price_pref_KRW
- 121017.867425
- issuer_cash_amount_T
- 1.4115919784858
- old_common_holder_cash_unchanged
- はい
- 280
内容を開く
- 想定日
2034-04-20
- year
- 7.4524298425736
- 金額
- 37360.855461
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 37360.855461
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 43639.174638
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 4.363917463765
- company_preferred_dividend_paid_T
- 0.4529179858
- company_ordinary_dividend_paid_T
- 3.910999477965
- old_cohort_entitlement_fixed_at_exdate_shares
- 5454139483.2948
- 281
内容を開く
- 想定日
2034-04-24
- year
- 7.4633812457221
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 282
内容を開く
- 想定日
2034-05-01
- year
- 7.482546201232
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 675
- total_dividend_T
- 4.285497606525
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 283
内容を開く
- 想定日
2034-05-22
- year
- 7.5400410677618
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 284
内容を開く
- 想定日
2034-05-29
- year
- 7.5592060232717
- 金額
- 36681.10633
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 36681.10633
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 42854.976065
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 4.285497606525
- company_preferred_dividend_paid_T
- 0.4456554525
- company_ordinary_dividend_paid_T
- 3.839842154025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5434237974.8194
- 285
内容を開く
- 想定日
2034-06-21
- year
- 7.6221765913758
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 286
内容を開く
- 想定日
2034-06-28
- year
- 7.6413415468857
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5688655043
- preferred_entitled_shares
- 648565973
- old_common_entitled_shares
- 5434237974.8194
- common_dps_KRW
- 675
- preferred_dps_KRW
- 675
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 287
内容を開く
- 想定日
2034-07-24
- year
- 7.7125256673511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 288
内容を開く
- 想定日
2034-07-31
- year
- 7.7316906228611
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 675
- total_dividend_T
- 4.2776241858
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 289
内容を開く
- 想定日
2034-08-09
- year
- 7.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 290
内容を開く
- 想定日
2034-08-16
- year
- 7.7754962354552
- 金額
- 19263.721913
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 19263.721913
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 20165.599908
- details
内容を開く
- repurchased_shares
- 14097661
- execution_price_KRW
- 143042.167831
- issuer_cash_amount_T
- 2.0165599907903
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.955276
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5688655043
- 291
内容を開く
- 想定日
2034-08-16
- year
- 7.7754962354552
- 金額
- 0
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- -36946.287637
- details
- issuer_cash_amount_T
- -3.6946287637455
- temporary_liquidity_floor_T
- 27.01656
- old_holder_cash_T
- 0
- 292
内容を開く
- 想定日
2034-08-21
- year
- 7.7891854893908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 293
内容を開く
- 想定日
2034-08-28
- year
- 7.8083504449008
- 金額
- 36681.10633
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 36681.10633
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 42776.241858
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 4.2776241858
- company_preferred_dividend_paid_T
- 0.437782031775
- company_ordinary_dividend_paid_T
- 3.839842154025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5434237974.8194
- 294
内容を開く
- 想定日
2034-09-09
- year
- 7.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 295
内容を開く
- 想定日
2034-09-16
- year
- 7.8603696098563
- 金額
- 0
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- -55806.321766
- details
- issuer_cash_amount_T
- -5.5806321765903
- temporary_liquidity_floor_T
- 26.303008
- old_holder_cash_T
- 0
- 296
内容を開く
- 想定日
2034-09-16
- year
- 7.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 13030.079987
- details
内容を開く
- repurchased_preferred_shares
- 10899213
- execution_price_pref_KRW
- 119550.650003
- issuer_cash_amount_T
- 1.3030079986668
- old_common_holder_cash_unchanged
- はい
- 297
内容を開く
- 想定日
2034-09-21
- year
- 7.8740588637919
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 298
内容を開く
- 想定日
2034-09-28
- year
- 7.8932238193018
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5674557382
- preferred_entitled_shares
- 637666760
- old_common_entitled_shares
- 5420770811.8111
- common_dps_KRW
- 675
- preferred_dps_KRW
- 675
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 299
内容を開く
- 想定日
2034-10-23
- year
- 7.9616700889802
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 300
内容を開く
- 想定日
2034-10-30
- year
- 7.9808350444901
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 675
- total_dividend_T
- 4.26075129585
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 301
内容を開く
- 想定日
2034-11-20
- year
- 8.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 302
内容を開く
- 想定日
2034-11-25
- year
- 8.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2034 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 303
内容を開く
- 想定日
2034-11-27
- year
- 8.0574948665298
- 金額
- 36590.20298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 36590.20298
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 42607.512959
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 4.26075129585
- company_preferred_dividend_paid_T
- 0.430425063
- company_ordinary_dividend_paid_T
- 3.83032623285
- old_cohort_entitlement_fixed_at_exdate_shares
- 5420770811.8111
- 304
内容を開く
- 想定日
2034-12-02
- year
- 8.0711841204654
- 金額
- 31098.961534
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 31098.961534
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 32554.935059
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 141543.195907
- issuer_cash_amount_T
- 3.255493505858
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.955276
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5674557382
- 305
内容を開く
- 想定日
2034-12-02
- year
- 8.0711841204654
- 金額
- 0
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- -25162.448004
- details
- issuer_cash_amount_T
- -2.5162448003748
- temporary_liquidity_floor_T
- 23.255493505858
- old_holder_cash_T
- 0
- 306
内容を開く
- 想定日
2034-12-08
- year
- 8.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2034 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 307
内容を開く
- 想定日
2034-12-15
- year
- 8.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 308
内容を開く
- 想定日
2034-12-21
- year
- 8.1232032854209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 309
内容を開く
- 想定日
2034-12-28
- year
- 8.1423682409309
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5674557382
- preferred_entitled_shares
- 637666760
- old_common_entitled_shares
- 5398799454.3503
- common_dps_KRW
- 675
- preferred_dps_KRW
- 676
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 310
内容を開く
- 想定日
2034-12-31
- year
- 8.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 58.563682112504
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 136
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 311
内容を開く
- 想定日
2035-01-22
- year
- 8.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 312
内容を開く
- 想定日
2035-01-29
- year
- 8.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 676
- total_dividend_T
- 4.26138896261
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 313
内容を開く
- 想定日
2035-03-09
- year
- 8.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 314
内容を開く
- 想定日
2035-03-16
- year
- 8.3559206023272
- 金額
- 29245.984239
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 29245.984239
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 30739.800054
- details
内容を開く
- repurchased_shares
- 21939043
- execution_price_KRW
- 140114.589563
- issuer_cash_amount_T
- 3.0739800053542
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.951405
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5674557382
- 315
内容を開く
- 想定日
2035-03-22
- year
- 8.37234770705
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 316
内容を開く
- 想定日
2035-03-29
- year
- 8.3915126625599
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5652618339
- preferred_entitled_shares
- 637666760
- old_common_entitled_shares
- 5377926550.0154
- common_dps_KRW
- 665
- preferred_dps_KRW
- 665
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 317
内容を開く
- 想定日
2035-04-09
- year
- 8.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 318
内容を開く
- 想定日
2035-04-13
- year
- 8.4325804243669
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 319
内容を開く
- 想定日
2035-04-16
- year
- 8.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 14345.240446
- details
内容を開く
- repurchased_preferred_shares
- 12203834
- execution_price_pref_KRW
- 117546.997493
- issuer_cash_amount_T
- 1.4345240445971
- old_common_holder_cash_unchanged
- はい
- 320
内容を開く
- 想定日
2035-04-20
- year
- 8.4517453798768
- 金額
- 36441.896317
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 36441.896317
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 42613.889626
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 4.26138896261
- company_preferred_dividend_paid_T
- 0.43106272976
- company_ordinary_dividend_paid_T
- 3.83032623285
- old_cohort_entitlement_fixed_at_exdate_shares
- 5398799454.3503
- 321
内容を開く
- 想定日
2035-04-23
- year
- 8.4599589322382
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 322
内容を開く
- 想定日
2035-04-30
- year
- 8.4791238877481
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 665
- total_dividend_T
- 4.183039590835
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 323
内容を開く
- 想定日
2035-05-21
- year
- 8.5366187542779
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 324
内容を開く
- 想定日
2035-05-28
- year
- 8.5557837097878
- 金額
- 35763.211558
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 35763.211558
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 41830.395908
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 4.183039590835
- company_preferred_dividend_paid_T
- 0.4240483954
- company_ordinary_dividend_paid_T
- 3.758991195435
- old_cohort_entitlement_fixed_at_exdate_shares
- 5377926550.0154
- 325
内容を開く
- 想定日
2035-06-21
- year
- 8.621492128679
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 326
内容を開く
- 想定日
2035-06-28
- year
- 8.6406570841889
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5652618339
- preferred_entitled_shares
- 625462926
- old_common_entitled_shares
- 5377926550.0154
- common_dps_KRW
- 665
- preferred_dps_KRW
- 665
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 327
内容を開く
- 想定日
2035-07-23
- year
- 8.7091033538672
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 328
内容を開く
- 想定日
2035-07-30
- year
- 8.7282683093771
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 665
- total_dividend_T
- 4.174924041225
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 329
内容を開く
- 想定日
2035-08-09
- year
- 8.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 330
内容を開く
- 想定日
2035-08-16
- year
- 8.7748117727584
- 金額
- 19497.322676
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 19497.322676
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 20493.199878
- details
内容を開く
- repurchased_shares
- 14845943
- execution_price_KRW
- 138039.058064
- issuer_cash_amount_T
- 2.0493199877919
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.951405
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5652618339
- 331
内容を開く
- 想定日
2035-08-20
- year
- 8.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 332
内容を開く
- 想定日
2035-08-27
- year
- 8.8049281314168
- 金額
- 35763.211558
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 35763.211558
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 41749.240412
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 4.174924041225
- company_preferred_dividend_paid_T
- 0.41593284579
- company_ordinary_dividend_paid_T
- 3.758991195435
- old_cohort_entitlement_fixed_at_exdate_shares
- 5377926550.0154
- 333
内容を開く
- 想定日
2035-09-09
- year
- 8.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 334
内容を開く
- 想定日
2035-09-16
- year
- 8.8596851471595
- 金額
- 0
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- -48499.360934
- details
- issuer_cash_amount_T
- -4.849936093402
- temporary_liquidity_floor_T
- 26.324176
- old_holder_cash_T
- 0
- 335
内容を開く
- 想定日
2035-09-16
- year
- 8.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 13241.760151
- details
内容を開く
- repurchased_preferred_shares
- 11403331
- execution_price_pref_KRW
- 116121.860806
- issuer_cash_amount_T
- 1.3241760151011
- old_common_holder_cash_unchanged
- はい
- 336
内容を開く
- 想定日
2035-09-20
- year
- 8.870636550308
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 337
内容を開く
- 想定日
2035-09-27
- year
- 8.8898015058179
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5637772396
- preferred_entitled_shares
- 614059595
- old_common_entitled_shares
- 5363802052.9714
- common_dps_KRW
- 665
- preferred_dps_KRW
- 665
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 338
内容を開く
- 想定日
2035-10-22
- year
- 8.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 339
内容を開く
- 想定日
2035-10-29
- year
- 8.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 665
- total_dividend_T
- 4.157468274015
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 340
内容を開く
- 想定日
2035-11-20
- year
- 9.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 341
内容を開く
- 想定日
2035-11-25
- year
- 9.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2035 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 342
内容を開く
- 想定日
2035-11-27
- year
- 9.056810403833
- 金額
- 35669.283652
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 35669.283652
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 41574.68274
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 4.157468274015
- company_preferred_dividend_paid_T
- 0.408349630675
- company_ordinary_dividend_paid_T
- 3.74911864334
- old_cohort_entitlement_fixed_at_exdate_shares
- 5363802052.9714
- 343
内容を開く
- 想定日
2035-12-02
- year
- 9.0704996577687
- 金額
- 29889.588807
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 29889.588807
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 31416.278423
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 136592.514883
- issuer_cash_amount_T
- 3.1416278423033
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.951405
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5637772396
- 344
内容を開く
- 想定日
2035-12-02
- year
- 9.0704996577687
- 金額
- 0
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- -22990.961314
- details
- issuer_cash_amount_T
- -2.2990961314194
- temporary_liquidity_floor_T
- 23.141627842303
- old_holder_cash_T
- 0
- 345
内容を開く
- 想定日
2035-12-08
- year
- 9.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2035 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 346
内容を開く
- 想定日
2035-12-15
- year
- 9.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 347
内容を開く
- 想定日
2035-12-20
- year
- 9.119780971937
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 348
内容を開く
- 想定日
2035-12-27
- year
- 9.138945927447
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5637772396
- preferred_entitled_shares
- 614059595
- old_common_entitled_shares
- 5341919749.3676
- common_dps_KRW
- 665
- preferred_dps_KRW
- 666
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 349
内容を開く
- 想定日
2035-12-31
- year
- 9.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 82.358160276409
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 142.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 350
内容を開く
- 想定日
2036-01-22
- year
- 9.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 351
内容を開く
- 想定日
2036-01-29
- year
- 9.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 666
- total_dividend_T
- 4.15808233361
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 352
内容を開く
- 想定日
2036-03-09
- year
- 9.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 353
内容を開く
- 想定日
2036-03-16
- year
- 9.3579739904175
- 金額
- 14796.141882
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 14796.141882
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 15615.599669
- details
内容を開く
- repurchased_shares
- 11549941
- execution_price_KRW
- 135200.687768
- issuer_cash_amount_T
- 1.5615599668807
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.947523
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5637772396
- 354
内容を開く
- 想定日
2036-03-20
- year
- 9.368925393566
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 355
内容を開く
- 想定日
2036-03-27
- year
- 9.388090349076
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5626222455
- preferred_entitled_shares
- 614059595
- old_common_entitled_shares
- 5330975913.1149
- common_dps_KRW
- 655
- preferred_dps_KRW
- 655
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 356
内容を開く
- 想定日
2036-04-09
- year
- 9.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 357
内容を開く
- 想定日
2036-04-14
- year
- 9.4373716632444
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 358
内容を開く
- 想定日
2036-04-16
- year
- 9.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 7287.279686
- details
内容を開く
- repurchased_preferred_shares
- 6383024
- execution_price_pref_KRW
- 114166.571933
- issuer_cash_amount_T
- 0.728727968644
- old_common_holder_cash_unchanged
- はい
- 359
内容を開く
- 想定日
2036-04-21
- year
- 9.4565366187543
- 金額
- 35523.766333
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 35523.766333
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 41580.823336
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 4.15808233361
- company_preferred_dividend_paid_T
- 0.40896369027
- company_ordinary_dividend_paid_T
- 3.74911864334
- old_cohort_entitlement_fixed_at_exdate_shares
- 5341919749.3676
- 360
内容を開く
- 想定日
2036-04-22
- year
- 9.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 361
内容を開く
- 想定日
2036-04-29
- year
- 9.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 655
- preferred_per_share_KRW
- 655
- total_dividend_T
- 4.08738474275
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 362
内容を開く
- 想定日
2036-05-20
- year
- 9.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 363
内容を開く
- 想定日
2036-05-27
- year
- 9.555099247091
- 金額
- 34917.892231
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 34917.892231
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 40873.847428
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 4.08738474275
- company_preferred_dividend_paid_T
- 0.402209034725
- company_ordinary_dividend_paid_T
- 3.685175708025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5330975913.1149
- 364
内容を開く
- 想定日
2036-06-19
- year
- 9.6180698151951
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 365
内容を開く
- 想定日
2036-06-26
- year
- 9.637234770705
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5626222455
- preferred_entitled_shares
- 607676571
- old_common_entitled_shares
- 5330975913.1149
- common_dps_KRW
- 655
- preferred_dps_KRW
- 655
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 366
内容を開く
- 想定日
2036-07-22
- year
- 9.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 367
内容を開く
- 想定日
2036-07-29
- year
- 9.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 655
- preferred_per_share_KRW
- 655
- total_dividend_T
- 4.08320386203
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 368
内容を開く
- 想定日
2036-08-09
- year
- 9.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 369
内容を開く
- 想定日
2036-08-16
- year
- 9.7768651608487
- 金額
- 9864.094652
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 9864.094652
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 10410.399847
- details
内容を開く
- repurchased_shares
- 7815736
- execution_price_KRW
- 133197.94639
- issuer_cash_amount_T
- 1.0410399847273
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.947523
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5626222455
- 370
内容を開く
- 想定日
2036-08-20
- year
- 9.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 371
内容を開く
- 想定日
2036-08-27
- year
- 9.8069815195072
- 金額
- 34917.892231
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 34917.892231
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 40832.03862
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 4.08320386203
- company_preferred_dividend_paid_T
- 0.398028154005
- company_ordinary_dividend_paid_T
- 3.685175708025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5330975913.1149
- 372
内容を開く
- 想定日
2036-09-09
- year
- 9.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 373
内容を開く
- 想定日
2036-09-16
- year
- 9.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 6726.720188
- details
内容を開く
- repurchased_preferred_shares
- 5964334
- execution_price_pref_KRW
- 112782.419436
- issuer_cash_amount_T
- 0.67267201884258
- old_common_holder_cash_unchanged
- はい
- 374
内容を開く
- 想定日
2036-09-19
- year
- 9.8699520876112
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 375
内容を開く
- 想定日
2036-09-26
- year
- 9.8891170431211
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5618406719
- preferred_entitled_shares
- 601712237
- old_common_entitled_shares
- 5323570322.4735
- common_dps_KRW
- 655
- preferred_dps_KRW
- 655
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 376
内容を開く
- 想定日
2036-10-22
- year
- 9.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 377
内容を開く
- 想定日
2036-10-29
- year
- 9.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 655
- preferred_per_share_KRW
- 655
- total_dividend_T
- 4.07417791618
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 378
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 58.344145263
- SBC_expense_T
- 2.294262295
- noncash_SBC_financing_credit_T
- 2.294262295
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 124.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 379
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
terminal_valuation_checkpoint
- date_status
model_fixed_endpoint
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- 2036_terminal_old_cohort_market_cap_is_separate_from_cash_event
- はい
- horizon_elapsed_actual_days
- 3653
その他の数値・前提
- assumptions
内容を開く
- id
stress
- 名称
弱気
- 確率
- 8.00%
- memory_sales_multiplier
- 0.57
- other_sales_multiplier
- 0.89
- opmargin_delta_memory
- -0.15
- opmargin_delta_other
- -0.043
- 税率
- 26.50%
- nci_fraction
- 0.013
- wc_sales_ratio
- 0.028
- sbc_annual_T
- 2.7
- grant_shares_annual
- 23000000
- capex_multiplier
- 0.8
- preferred_cash_buyback_rate
- 0.35
- annual_buyback_T
- 7
- special2027_T
- 4
- oneoff2027buyback_T
- 17
- ordinary_dividend_growth
- -0.015
- terminal_k
- 0.143
- terminal_g
- 0.009
- cost_equity
- 0.12
- share_price_growth
- -0.035
- wc_cycle_shock
- 6
- oci_annual_T
- -3.4
- investment_per_year_T
- 3
- investment_income_rate
- 0
- sbc_2026_partial_T
- 0.41396303901437
- sbc_2026_is_model_assumption_not_actual
- はい
- 2026_11_06_entry_cohort_initial_common_shares
- 5709556199
- initial_cohort_market_cap_oku
- 10773932.547513
- earnings_basis
owner net income after expensed share-based compensation; common allocation excludes preferred economic share
- holder_policy
2026-11-06 entire original ordinary float pro-rata sells every common issuer buyback including employee treasury replenishment. Original holders never participate in preferred repurchases. Existing eligible holders of ex-date receive dividend even if they later tender.
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 73.950130434783
- operating_profit_T
- 12.518760353763
- profit_before_tax_T
- 14.453388267485
- tax_T
- 3.8301478908835
- group_profit_T
- 10.623240376601
- nci_profit_T
- 0.13810212489582
- parent_profit_T
- 10.485138251706
- ordinary_attributed_profit_T
- 9.1927257132591
- preferred_attributed_profit_T
- 1.2924125384464
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 0
- sbc_expense_in_OP_T
- 0.40657084188912
- sbc_capital_credit_T
- 0.40657084188912
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.3434291581109
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.16262833675565
- commodity_DRAM
- 0.060985626283368
- NAND_SSD
- 0.048788501026694
- Foundry_System_LSI
- 0.048788501026694
- MX_Network
- 0.032525667351129
- VD_DA_other
- 0.016262833675565
- Display
- 0.012197125256674
- Harman
- 0.0040657084188912
- __central__
- 0.020328542094456
- operating_profit_before_SBC_T
- 12.925331195652
- sbc_P_and_L_segment_central_bridge_error_T
- 1.7763568394003E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 8.613777173913
- commodity_DRAM
- 3.2510380434783
- NAND_SSD
- 0.60601630434783
- Foundry_System_LSI
- 0.0034183695652173
- MX_Network
- 0.46900652173913
- VD_DA_other
- -0.1308127173913
- Display
- 0.54933402173913
- Harman
- 0.22415130434783
- central_pre_SBC_OP_T
- -0.66059782608696
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 17.964593827186
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- -2.0326086956522
- nci_OCI_T
- -0.026423913043478
- NCI_dividend_paid_T
- 0.027620424979164
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 16.697282608696
- operating_profit_T
- 8.4511488371574
- 営業利益率
- 50.61%
- operating_cost_T
- 8.2461337715383
- margin
- 0.50613917457181
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 7.0128586956522
- operating_profit_T
- 4.2507683811713
- margin
- 0.60613917457181
- server_DRAM
- sales_T
- 9.6844239130435
- operating_profit_T
- 4.2003804559861
- margin
- 0.43372538146836
- commodity_DRAM
内容を開く
- sales_T
- 16.697282608696
- operating_profit_T
- 3.1900524171949
- 営業利益率
- 19.11%
- operating_cost_T
- 13.507230191501
- margin
- 0.19105219046443
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 9.2005434782609
- operating_profit_T
- 0.55722780332113
- 営業利益率
- 6.06%
- operating_cost_T
- 8.6433156749397
- margin
- 0.060564661711317
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 3.5116304347826
- operating_profit_T
- -0.045370131461477
- 営業利益率
- -1.29%
- operating_cost_T
- 3.5570005662441
- margin
- -0.012919961910595
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.4581413043478
- operating_profit_T
- -0.11779403767521
- margin
- -0.047919961910595
- System_LSI
- sales_T
- 1.0534891304348
- operating_profit_T
- 0.072423906213731
- margin
- 0.068746704756072
- MX_Network
内容を開く
- sales_T
- 19.154347826087
- operating_profit_T
- 0.436480854388
- 営業利益率
- 2.28%
- operating_cost_T
- 18.717866971699
- margin
- 0.022787560210927
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 7.768152173913
- operating_profit_T
- -0.14707555106687
- 営業利益率
- -1.89%
- operating_cost_T
- 7.9152277249799
- margin
- -0.018933144945432
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 4.3629347826087
- operating_profit_T
- 0.53713689648246
- 営業利益率
- 12.31%
- operating_cost_T
- 3.8257978861262
- margin
- 0.12311366620092
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 2.5539130434783
- operating_profit_T
- 0.22008559592893
- 営業利益率
- 8.62%
- operating_cost_T
- 2.3338274475493
- margin
- 0.086175837697744
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -5.9959565217391
- central_unallocated_op_T
- -0.68092636818141
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 5926014.0374324
- NCI_book_oku
- 143289.93786873
- consolidated_equity_oku
- 6069303.9753012
- liquid_assets_oku
- 1921909.4753009
- financial_debt_oku
- 171912
- net_cash_oku
- 1749997.4753009
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 975405.13043478
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 739501.304348
- operating_profit_T
- 125187.603538
- profit_before_tax_T
- 144533.882675
- tax_T
- 38301.478909
- group_profit_T
- 106232.403766
- nci_profit_T
- 1381.021249
- parent_profit_T
- 104851.382517
- ordinary_attributed_profit_T
- 91927.257133
- preferred_attributed_profit_T
- 12924.125384
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 4065.708419
- sbc_capital_credit_T
- 4065.708419
- operating_profit_before_SBC_T
- 129253.311957
- sbc_reference_to_new_p_and_l_adjustment_T
- 23434.291581
- CFO_T
- 179645.938272
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- -20326.086957
- NCI_dividend_paid_T
- 276.20425
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 614313.70081
- sales_oku
- 739501.304348
- 売上高
- 739501.304348
- 営業利益（億）
- 125187.603538
- profit_before_tax_oku
- 144533.882675
- owner_net_profit_oku
- 104851.382517
- ordinary_net_profit_oku
- 91927.257133
- preferred_net_profit_oku
- 12924.125384
- capital_oku
- 5926014.037432
- 現金（億）
- 1921909.475301
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 61.43137008102
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 32.420799113549
- old_holder_tender_cash_T
- 11.049999991627
- old_cohort_shares_sold
- 59662520
- ordinary_dividends_declared_T
- 21.370799121922
- preferred_dividends_declared_T
- 2.962234880797
- ordinary_dividend_paid_T
- 21.370799121922
- preferred_dividend_paid_T
- 2.962234880797
- old_ordinary_dividend_received_T
- 21.370799121922
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 11.049999991627
- preferred_cancellation_buyback_T
- 5.9500000257704
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 59662520
- preferred_cancelled_shares
- 40335127
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 508.79625
- operating_profit_T
- 98.9579
- profit_before_tax_T
- 101.7234757625
- tax_T
- 26.956721077063
- group_profit_T
- 74.76675468544
- nci_profit_T
- 0.97196781091072
- parent_profit_T
- 73.79478687453
- ordinary_attributed_profit_T
- 65.055112067039
- preferred_attributed_profit_T
- 8.7396748074902
- net_finance_T
- 2.4155757625038
- interest_income_T
- 3.0172677625038
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 101.6579
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 56.94
- commodity_DRAM
- 31.812
- NAND_SSD
- 7.734
- Foundry_System_LSI
- -2.24276
- MX_Network
- 5.1555
- VD_DA_other
- -1.2626
- Display
- 3.22359
- Harman
- 1.49817
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 54.78
- CAPEX_T
- 105.6
- delta_WC_T
- 16
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 116.24675468544
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.19439356218214
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 114
- operating_profit_T
- 55.86
- 営業利益率
- 49.00%
- operating_cost_T
- 58.14
- margin
- 0.49
- maintenance_CAPEX_T
- 18.48
- growth_CAPEX_T
- 18.48
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 47.88
- operating_profit_T
- 28.2492
- margin
- 0.59
- server_DRAM
- sales_T
- 66.12
- operating_profit_T
- 27.6108
- margin
- 0.41758620689655
- commodity_DRAM
内容を開く
- sales_T
- 108.3
- operating_profit_T
- 31.407
- 営業利益率
- 29.00%
- operating_cost_T
- 76.893
- margin
- 0.29
- maintenance_CAPEX_T
- 13.2
- growth_CAPEX_T
- 13.2
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 74.1
- operating_profit_T
- 7.41
- 営業利益率
- 10.00%
- operating_cost_T
- 66.69
- margin
- 0.1
- maintenance_CAPEX_T
- 7.92
- growth_CAPEX_T
- 7.92
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 24.92
- operating_profit_T
- -2.56676
- 営業利益率
- -10.30%
- operating_cost_T
- 27.48676
- margin
- -0.103
- maintenance_CAPEX_T
- 7.92
- growth_CAPEX_T
- 7.92
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 17.444
- operating_profit_T
- -2.407272
- margin
- -0.138
- System_LSI
- sales_T
- 7.476
- operating_profit_T
- -0.159488
- margin
- -0.021333333333333
- MX_Network
内容を開く
- sales_T
- 133.5
- operating_profit_T
- 4.9395
- 営業利益率
- 3.70%
- operating_cost_T
- 128.5605
- margin
- 0.037
- maintenance_CAPEX_T
- 1.1616
- growth_CAPEX_T
- 1.1616
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 48.95
- operating_profit_T
- -1.3706
- 営業利益率
- -2.80%
- operating_cost_T
- 50.3206
- margin
- -0.028
- maintenance_CAPEX_T
- 0.6336
- growth_CAPEX_T
- 0.6336
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 29.37
- operating_profit_T
- 3.14259
- 営業利益率
- 10.70%
- operating_cost_T
- 26.22741
- margin
- 0.107
- maintenance_CAPEX_T
- 2.4816
- growth_CAPEX_T
- 2.4816
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 16.91
- operating_profit_T
- 1.47117
- 営業利益率
- 8.70%
- operating_cost_T
- 15.43883
- margin
- 0.087
- maintenance_CAPEX_T
- 1.0032
- growth_CAPEX_T
- 1.0032
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -41.25375
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 5926014.0374324
- NCI_book_oku
- 143289.93786873
- consolidated_equity_oku
- 6069303.9753012
- liquid_assets_oku
- 1921909.4753009
- financial_debt_oku
- 171912
- net_cash_oku
- 1749997.4753009
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 975405.13043478
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 6243631.5659766
- NCI_book_oku
- 150623.68035602
- consolidated_equity_oku
- 6394255.2463326
- liquid_assets_oku
- 1583102.7463323
- financial_debt_oku
- 171912
- net_cash_oku
- 1411190.7463323
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 2996662.5652175
- nonoperating_financial_investments_oku
- 1005405.1304348
- ordinary_issued
- 5786616088
- ordinary_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- preferred_treasury
- 0
- preferred_outstanding
- 762036076
- old_initial_ordinary_cohort_remnant_shares
- 5649893679
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5672893679
- preferred_float_end
- 762036076
- old_common_cohort_float_end
- 5649893679
- old_cohort_fraction_of_common_end
- 0.995946
- old_holder_cash_received_oku
- 324207.991135
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 213707.991219
- actual_pro_rata_common_seller_receipts
- 110499.999916
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -59662520
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- -36662520
- preferred_issued_delta
- -40335127
- old_cohort_share_delta
- -59662520
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5087962.5
- operating_profit_T
- 989579
- profit_before_tax_T
- 1017234.757625
- tax_T
- 269567.210771
- group_profit_T
- 747667.546854
- nci_profit_T
- 9719.678109
- parent_profit_T
- 737947.868745
- ordinary_attributed_profit_T
- 650551.12067
- preferred_attributed_profit_T
- 87396.748075
- CAPEX_T
- 1056000
- DA_T
- 547800
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 1016579
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1162467.546854
- delta_WC_T
- 160000
- ordinary_dividends_declared_T
- 213707.991219
- preferred_dividends_declared_T
- 29622.348808
- ordinary_dividend_paid_T
- 213707.991219
- preferred_dividend_paid_T
- 29622.348808
- old_ordinary_dividend_received_T
- 213707.991219
- common_cancellation_buyback_T
- 110499.999916
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 59500.000258
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1943.935622
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 528000
- growth_CAPEX_T
- 528000
- cost_of_sales_and_operating_expenses_T
- 4098383.5
- sales_oku
- 5087962.5
- 売上高
- 5087962.5
- 営業利益（億）
- 989579
- profit_before_tax_oku
- 1017234.757625
- owner_net_profit_oku
- 737947.868745
- ordinary_net_profit_oku
- 650551.12067
- preferred_net_profit_oku
- 87396.748075
- capital_oku
- 6243631.565977
- 現金（億）
- 1583102.746332
- debt_oku
- 171912
- old_holder_cash_oku
- 324207.991135
- cost_of_sales_and_operating_expenses_T
- 409.83835
- maintenance_CAPEX_T
- 52.8
- growth_CAPEX_T
- 52.8
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 21.253696740573
- old_holder_tender_cash_T
- 4.5315525023032
- old_cohort_shares_sold
- 25356586.554765
- ordinary_dividends_declared_T
- 16.790217964845
- preferred_dividends_declared_T
- 2.242553071411
- ordinary_dividend_paid_T
- 16.790217964845
- preferred_dividend_paid_T
- 2.242553071411
- old_ordinary_dividend_received_T
- 16.72214423827
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.5499998773291
- preferred_cancellation_buyback_T
- 2.4500000064459
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 25459810
- preferred_cancelled_shares
- 17100355
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5649893679
- common_outstanding_start
- 5672893679
- pref_outstanding_start
- 762036076
- sales_T
- 470.0665
- operating_profit_T
- 46.58826
- profit_before_tax_T
- 48.982227566568
- tax_T
- 12.980290305141
- group_profit_T
- 36.001937261428
- nci_profit_T
- 0.46802518439856
- parent_profit_T
- 35.533912077029
- ordinary_attributed_profit_T
- 31.407063408436
- preferred_attributed_profit_T
- 4.126848668593
- net_finance_T
- 2.0439675665683
- interest_income_T
- 2.6456595665683
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 49.28826
- sbc_P_and_L_segment_central_bridge_error_T
- -7.105427357601E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 38.016
- commodity_DRAM
- 8.67
- NAND_SSD
- -1.3005
- Foundry_System_LSI
- -1.63845
- MX_Network
- 3.94065
- VD_DA_other
- -1.56609
- Display
- 2.71362
- Harman
- 1.65303
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 64.74
- CAPEX_T
- 106.4
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 89.441937261428
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.093605036879712
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 102.6
- operating_profit_T
- 36.936
- 営業利益率
- 36.00%
- operating_cost_T
- 65.664
- margin
- 0.36
- maintenance_CAPEX_T
- 19.26015
- growth_CAPEX_T
- 17.97985
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 43.092
- operating_profit_T
- 19.82232
- margin
- 0.46
- server_DRAM
- sales_T
- 59.508
- operating_profit_T
- 17.11368
- margin
- 0.28758620689655
- commodity_DRAM
内容を開く
- sales_T
- 82.65
- operating_profit_T
- 8.265
- 営業利益率
- 10.00%
- operating_cost_T
- 74.385
- margin
- 0.1
- maintenance_CAPEX_T
- 13.75725
- growth_CAPEX_T
- 12.84275
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 54.15
- operating_profit_T
- -1.6245
- 営業利益率
- -3.00%
- operating_cost_T
- 55.7745
- margin
- -0.03
- maintenance_CAPEX_T
- 8.25435
- growth_CAPEX_T
- 7.70565
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 31.15
- operating_profit_T
- -1.96245
- 営業利益率
- -6.30%
- operating_cost_T
- 33.11245
- margin
- -0.063
- maintenance_CAPEX_T
- 8.25435
- growth_CAPEX_T
- 7.70565
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 21.805
- operating_profit_T
- -2.13689
- margin
- -0.098
- System_LSI
- sales_T
- 9.345
- operating_profit_T
- 0.17444
- margin
- 0.018666666666667
- MX_Network
内容を開く
- sales_T
- 137.95
- operating_profit_T
- 3.72465
- 営業利益率
- 2.70%
- operating_cost_T
- 134.22535
- margin
- 0.027
- maintenance_CAPEX_T
- 1.210638
- growth_CAPEX_T
- 1.130162
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 50.73
- operating_profit_T
- -1.67409
- 営業利益率
- -3.30%
- operating_cost_T
- 52.40409
- margin
- -0.033
- maintenance_CAPEX_T
- 0.660348
- growth_CAPEX_T
- 0.616452
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 30.26
- operating_profit_T
- 2.63262
- 営業利益率
- 8.70%
- operating_cost_T
- 27.62738
- margin
- 0.087
- maintenance_CAPEX_T
- 2.586363
- growth_CAPEX_T
- 2.414437
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 18.69
- operating_profit_T
- 1.62603
- 営業利益率
- 8.70%
- operating_cost_T
- 17.06397
- margin
- 0.087
- maintenance_CAPEX_T
- 1.045551
- growth_CAPEX_T
- 0.976049
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -38.1135
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6243631.5659766
- NCI_book_oku
- 150623.68035602
- consolidated_equity_oku
- 6394255.2463326
- liquid_assets_oku
- 1583102.7463323
- financial_debt_oku
- 171912
- net_cash_oku
- 1411190.7463323
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 2996662.5652175
- nonoperating_financial_investments_oku
- 1005405.1304348
- ordinary_issued
- 5786616088
- ordinary_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- preferred_treasury
- 0
- preferred_outstanding
- 762036076
- old_initial_ordinary_cohort_remnant_shares
- 5649893679
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 6331642.9775465
- NCI_book_oku
- 153925.88183121
- consolidated_equity_oku
- 6485568.8593777
- liquid_assets_oku
- 1122258.3593775
- financial_debt_oku
- 171912
- net_cash_oku
- 950346.35937748
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3413262.5652175
- nonoperating_financial_investments_oku
- 1035405.1304348
- ordinary_issued
- 5761156278
- ordinary_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- preferred_treasury
- 0
- preferred_outstanding
- 744935721
- old_initial_ordinary_cohort_remnant_shares
- 5624537092.4452
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1176029.130435
- ordinary_float_end
- 5670433869
- preferred_float_end
- 744935721
- old_common_cohort_float_end
- 5624537092.4452
- old_cohort_fraction_of_common_end
- 0.991906
- old_holder_cash_received_oku
- 212536.967406
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 167221.442383
- actual_pro_rata_common_seller_receipts
- 45315.525023
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -25459810
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- -2459810
- preferred_issued_delta
- -17100355
- old_cohort_share_delta
- -25356586.554765
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 4700665
- operating_profit_T
- 465882.6
- profit_before_tax_T
- 489822.275666
- tax_T
- 129802.903051
- group_profit_T
- 360019.372614
- nci_profit_T
- 4680.251844
- parent_profit_T
- 355339.12077
- ordinary_attributed_profit_T
- 314070.634084
- preferred_attributed_profit_T
- 41268.486686
- CAPEX_T
- 1064000
- DA_T
- 647400
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 492882.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 894419.372614
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 167902.179648
- preferred_dividends_declared_T
- 22425.530714
- ordinary_dividend_paid_T
- 167902.179648
- preferred_dividend_paid_T
- 22425.530714
- old_ordinary_dividend_received_T
- 167221.442383
- common_cancellation_buyback_T
- 45499.998773
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 24500.000064
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 936.050369
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 550290
- growth_CAPEX_T
- 513710
- cost_of_sales_and_operating_expenses_T
- 4234782.4
- sales_oku
- 4700665
- 売上高
- 4700665
- 営業利益（億）
- 465882.6
- profit_before_tax_oku
- 489822.275666
- owner_net_profit_oku
- 355339.12077
- ordinary_net_profit_oku
- 314070.634084
- preferred_net_profit_oku
- 41268.486686
- capital_oku
- 6331642.977547
- 現金（億）
- 1122258.359377
- debt_oku
- 171912
- old_holder_cash_oku
- 212536.967406
- cost_of_sales_and_operating_expenses_T
- 423.47824
- maintenance_CAPEX_T
- 55.029
- growth_CAPEX_T
- 51.371
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 19.39924487968
- old_holder_tender_cash_T
- 2.9863659113804
- old_cohort_shares_sold
- 17316052.307956
- ordinary_dividends_declared_T
- 16.546809676951
- preferred_dividends_declared_T
- 2.165327095012
- ordinary_dividend_paid_T
- 16.546809676951
- preferred_dividend_paid_T
- 2.165327095012
- old_ordinary_dividend_received_T
- 16.412878968299
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 3.0107349513018
- preferred_cancellation_buyback_T
- 1.6211650516977
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 17457353
- preferred_cancelled_shares
- 11649418
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5624537092.4452
- common_outstanding_start
- 5670433869
- pref_outstanding_start
- 744935721
- sales_T
- 472.6935
- operating_profit_T
- 35.84408
- profit_before_tax_T
- 37.37013347556
- tax_T
- 9.9030853710234
- group_profit_T
- 27.467048104537
- nci_profit_T
- 0.35707162535898
- parent_profit_T
- 27.109976479178
- ordinary_attributed_profit_T
- 24.007580023765
- preferred_attributed_profit_T
- 3.1023964554122
- net_finance_T
- 1.17605347556
- interest_income_T
- 1.77774547556
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 38.54408
- sbc_P_and_L_segment_central_bridge_error_T
- -7.105427357601E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 37.7595
- commodity_DRAM
- 0.405
- NAND_SSD
- -3.0675
- Foundry_System_LSI
- -1.32161
- MX_Network
- 3.30964
- VD_DA_other
- -1.49222
- Display
- 2.54808
- Harman
- 1.60319
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 74.7
- CAPEX_T
- 112
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 100.86704810454
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.071414325071795
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 111.15
- operating_profit_T
- 36.6795
- 営業利益率
- 33.00%
- operating_cost_T
- 74.4705
- margin
- 0.33
- maintenance_CAPEX_T
- 22.22325
- growth_CAPEX_T
- 16.97675
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 46.683
- operating_profit_T
- 20.07369
- margin
- 0.43
- server_DRAM
- sales_T
- 64.467
- operating_profit_T
- 16.60581
- margin
- 0.25758620689655
- commodity_DRAM
内容を開く
- sales_T
- 68.4
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 68.4
- margin
- 0
- maintenance_CAPEX_T
- 15.87375
- growth_CAPEX_T
- 12.12625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 48.45
- operating_profit_T
- -3.3915
- 営業利益率
- -7.00%
- operating_cost_T
- 51.8415
- margin
- -0.07
- maintenance_CAPEX_T
- 9.52425
- growth_CAPEX_T
- 7.27575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 38.27
- operating_profit_T
- -1.64561
- 営業利益率
- -4.30%
- operating_cost_T
- 39.91561
- margin
- -0.043
- maintenance_CAPEX_T
- 9.52425
- growth_CAPEX_T
- 7.27575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 26.789
- operating_profit_T
- -2.089542
- margin
- -0.078
- System_LSI
- sales_T
- 11.481
- operating_profit_T
- 0.443932
- margin
- 0.038666666666667
- MX_Network
内容を開く
- sales_T
- 140.62
- operating_profit_T
- 3.09364
- 営業利益率
- 2.20%
- operating_cost_T
- 137.52636
- margin
- 0.022
- maintenance_CAPEX_T
- 1.39689
- growth_CAPEX_T
- 1.06711
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 51.62
- operating_profit_T
- -1.60022
- 営業利益率
- -3.10%
- operating_cost_T
- 53.22022
- margin
- -0.031
- maintenance_CAPEX_T
- 0.76194
- growth_CAPEX_T
- 0.58206
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 32.04
- operating_profit_T
- 2.46708
- 営業利益率
- 7.70%
- operating_cost_T
- 29.57292
- margin
- 0.077
- maintenance_CAPEX_T
- 2.984265
- growth_CAPEX_T
- 2.279735
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 20.47
- operating_profit_T
- 1.57619
- 営業利益率
- 7.70%
- operating_cost_T
- 18.89381
- margin
- 0.077
- maintenance_CAPEX_T
- 1.206405
- growth_CAPEX_T
- 0.921595
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -38.3265
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6331642.9775465
- NCI_book_oku
- 153925.88183121
- consolidated_equity_oku
- 6485568.8593777
- liquid_assets_oku
- 1122258.3593775
- financial_debt_oku
- 171912
- net_cash_oku
- 950346.35937748
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3413262.5652175
- nonoperating_financial_investments_oku
- 1035405.1304348
- ordinary_issued
- 5761156278
- ordinary_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- preferred_treasury
- 0
- preferred_outstanding
- 744935721
- old_initial_ordinary_cohort_remnant_shares
- 5624537092.4452
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1176029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 6362302.3745887
- NCI_book_oku
- 156340.45483408
- consolidated_equity_oku
- 6518642.8294228
- liquid_assets_oku
- 746774.32942251
- financial_debt_oku
- 171912
- net_cash_oku
- 574862.32942251
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3786262.5652175
- nonoperating_financial_investments_oku
- 1065405.1304348
- ordinary_issued
- 5743698925
- ordinary_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- preferred_treasury
- 0
- preferred_outstanding
- 733286303
- old_initial_ordinary_cohort_remnant_shares
- 5607221040.1373
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1216029.130435
- ordinary_float_end
- 5675976516
- preferred_float_end
- 733286303
- old_common_cohort_float_end
- 5607221040.1373
- old_cohort_fraction_of_common_end
- 0.987887
- old_holder_cash_received_oku
- 193992.448797
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 164128.789683
- actual_pro_rata_common_seller_receipts
- 29863.659114
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -17457353
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- 5542647
- preferred_issued_delta
- -11649418
- old_cohort_share_delta
- -17316052.307956
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 4726935
- operating_profit_T
- 358440.8
- profit_before_tax_T
- 373701.334756
- tax_T
- 99030.85371
- group_profit_T
- 274670.481045
- nci_profit_T
- 3570.716254
- parent_profit_T
- 271099.764792
- ordinary_attributed_profit_T
- 240075.800238
- preferred_attributed_profit_T
- 31023.964554
- CAPEX_T
- 1120000
- DA_T
- 747000
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 385440.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1008670.481045
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 165468.09677
- preferred_dividends_declared_T
- 21653.27095
- ordinary_dividend_paid_T
- 165468.09677
- preferred_dividend_paid_T
- 21653.27095
- old_ordinary_dividend_received_T
- 164128.789683
- common_cancellation_buyback_T
- 30107.349513
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 16211.650517
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 714.143251
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 634950
- growth_CAPEX_T
- 485050
- cost_of_sales_and_operating_expenses_T
- 4368494.2
- sales_oku
- 4726935
- 売上高
- 4726935
- 営業利益（億）
- 358440.8
- profit_before_tax_oku
- 373701.334756
- owner_net_profit_oku
- 271099.764792
- ordinary_net_profit_oku
- 240075.800238
- preferred_net_profit_oku
- 31023.964554
- capital_oku
- 6362302.374589
- 現金（億）
- 746774.329423
- debt_oku
- 171912
- old_holder_cash_oku
- 193992.448797
- cost_of_sales_and_operating_expenses_T
- 436.84942
- maintenance_CAPEX_T
- 63.495
- growth_CAPEX_T
- 48.505
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 20
- old_holder_cash_T
- 20.723694785241
- old_holder_tender_cash_T
- 4.6243563977253
- old_cohort_shares_sold
- 27783824.273972
- ordinary_dividends_declared_T
- 16.440005391651
- preferred_dividends_declared_T
- 2.091440940285
- ordinary_dividend_paid_T
- 16.440005391651
- preferred_dividend_paid_T
- 2.091440940285
- old_ordinary_dividend_received_T
- 16.099338387515
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.71379996205
- preferred_cancellation_buyback_T
- 2.5382000566523
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 28322991
- preferred_cancelled_shares
- 18777631
- cash_common_issue_T
- 15.355658604443
- new_common_shares_issued
- 100000000
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5607221040.1373
- common_outstanding_start
- 5675976516
- pref_outstanding_start
- 733286303
- sales_T
- 539.41375
- operating_profit_T
- 71.95045
- profit_before_tax_T
- 72.880713196225
- tax_T
- 19.313388997
- group_profit_T
- 53.567324199226
- nci_profit_T
- 0.69637521458993
- parent_profit_T
- 52.870948984636
- ordinary_attributed_profit_T
- 47.045129351551
- preferred_attributed_profit_T
- 5.8258196330846
- net_finance_T
- 0.58026319622542
- interest_income_T
- 1.2851023962254
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 74.65045
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 56.94
- commodity_DRAM
- 11.8905
- NAND_SSD
- -0.816
- Foundry_System_LSI
- -0.2545
- MX_Network
- 4.10886
- VD_DA_other
- -1.1202
- Display
- 3.36154
- Harman
- 1.74025
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 82.668
- CAPEX_T
- 119.2
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 121.93532419923
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.13927504291799
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 139.65
- operating_profit_T
- 55.86
- 営業利益率
- 40.00%
- operating_cost_T
- 83.79
- margin
- 0.4
- maintenance_CAPEX_T
- 24.59373
- growth_CAPEX_T
- 17.12627
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 58.653
- operating_profit_T
- 29.3265
- margin
- 0.5
- server_DRAM
- sales_T
- 80.997
- operating_profit_T
- 26.5335
- margin
- 0.32758620689655
- commodity_DRAM
内容を開く
- sales_T
- 88.35
- operating_profit_T
- 11.4855
- 営業利益率
- 13.00%
- operating_cost_T
- 76.8645
- margin
- 0.13
- maintenance_CAPEX_T
- 17.56695
- growth_CAPEX_T
- 12.23305
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 57
- operating_profit_T
- -1.14
- 営業利益率
- -2.00%
- operating_cost_T
- 58.14
- margin
- -0.02
- maintenance_CAPEX_T
- 10.54017
- growth_CAPEX_T
- 7.33983
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 44.5
- operating_profit_T
- -0.5785
- 営業利益率
- -1.30%
- operating_cost_T
- 45.0785
- margin
- -0.013
- maintenance_CAPEX_T
- 10.54017
- growth_CAPEX_T
- 7.33983
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 31.15
- operating_profit_T
- -1.4952
- margin
- -0.048
- System_LSI
- sales_T
- 13.35
- operating_profit_T
- 0.9167
- margin
- 0.068666666666667
- MX_Network
内容を開く
- sales_T
- 144.18
- operating_profit_T
- 3.89286
- 営業利益率
- 2.70%
- operating_cost_T
- 140.28714
- margin
- 0.027
- maintenance_CAPEX_T
- 1.5458916
- growth_CAPEX_T
- 1.0765084
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 53.4
- operating_profit_T
- -1.2282
- 営業利益率
- -2.30%
- operating_cost_T
- 54.6282
- margin
- -0.023
- maintenance_CAPEX_T
- 0.8432136
- growth_CAPEX_T
- 0.5871864
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 33.82
- operating_profit_T
- 3.28054
- 営業利益率
- 9.70%
- operating_cost_T
- 30.53946
- margin
- 0.097
- maintenance_CAPEX_T
- 3.3025866
- growth_CAPEX_T
- 2.2998134
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 22.25
- operating_profit_T
- 1.71325
- 営業利益率
- 7.70%
- operating_cost_T
- 20.53675
- margin
- 0.077
- maintenance_CAPEX_T
- 1.3350882
- growth_CAPEX_T
- 0.9297118
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -43.73625
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6362302.3745887
- NCI_book_oku
- 156340.45483408
- consolidated_equity_oku
- 6518642.8294228
- liquid_assets_oku
- 746774.32942251
- financial_debt_oku
- 171912
- net_cash_oku
- 574862.32942251
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3786262.5652175
- nonoperating_financial_investments_oku
- 1065405.1304348
- ordinary_issued
- 5743698925
- ordinary_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- preferred_treasury
- 0
- preferred_outstanding
- 733286303
- old_initial_ordinary_cohort_remnant_shares
- 5607221040.1373
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1216029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 6779733.9869731
- NCI_book_oku
- 161469.4565508
- consolidated_equity_oku
- 6941203.4435239
- liquid_assets_oku
- 638456.94352363
- financial_debt_oku
- 171912
- net_cash_oku
- 466544.94352363
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4151582.5652175
- nonoperating_financial_investments_oku
- 1095405.1304348
- ordinary_issued
- 5815375934
- ordinary_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- preferred_treasury
- 0
- preferred_outstanding
- 714508672
- old_initial_ordinary_cohort_remnant_shares
- 5579437215.8633
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 5770653525
- preferred_float_end
- 714508672
- old_common_cohort_float_end
- 5579437215.8633
- old_cohort_fraction_of_common_end
- 0.966864
- old_holder_cash_received_oku
- 207236.947852
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 160993.383875
- actual_pro_rata_common_seller_receipts
- 46243.563977
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 71677009
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- 94677009
- preferred_issued_delta
- -18777631
- old_cohort_share_delta
- -27783824.273973
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5394137.5
- operating_profit_T
- 719504.5
- profit_before_tax_T
- 728807.131962
- tax_T
- 193133.88997
- group_profit_T
- 535673.241992
- nci_profit_T
- 6963.752146
- parent_profit_T
- 528709.489846
- ordinary_attributed_profit_T
- 470451.293516
- preferred_attributed_profit_T
- 58258.196331
- CAPEX_T
- 1192000
- DA_T
- 826680
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 746504.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1219353.241992
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 164400.053917
- preferred_dividends_declared_T
- 20914.409403
- ordinary_dividend_paid_T
- 164400.053917
- preferred_dividend_paid_T
- 20914.409403
- old_ordinary_dividend_received_T
- 160993.383875
- common_cancellation_buyback_T
- 47137.999621
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 25382.000567
- cash_common_issue_T
- 153556.586044
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1392.750429
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 702678
- growth_CAPEX_T
- 489322
- cost_of_sales_and_operating_expenses_T
- 4674633
- sales_oku
- 5394137.5
- 売上高
- 5394137.5
- 営業利益（億）
- 719504.5
- profit_before_tax_oku
- 728807.131962
- owner_net_profit_oku
- 528709.489846
- ordinary_net_profit_oku
- 470451.293516
- preferred_net_profit_oku
- 58258.196331
- capital_oku
- 6779733.986973
- 現金（億）
- 638456.943524
- debt_oku
- 171912
- old_holder_cash_oku
- 207236.947852
- cost_of_sales_and_operating_expenses_T
- 467.4633
- maintenance_CAPEX_T
- 70.2678
- growth_CAPEX_T
- 48.9322
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 20.604369031973
- old_holder_tender_cash_T
- 4.8313592554239
- old_cohort_shares_sold
- 30105301.769461
- ordinary_dividends_declared_T
- 16.313576252479
- preferred_dividends_declared_T
- 2.005282785154
- ordinary_dividend_paid_T
- 16.313576252479
- preferred_dividend_paid_T
- 2.005282785154
- old_ordinary_dividend_received_T
- 15.77300977655
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.7956999588408
- preferred_cancellation_buyback_T
- 2.5823000114647
- employee_treasury_purchases_T
- 0.20123776788648
- employee_treasury_purchased_shares
- 1277591
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 29859468
- preferred_cancelled_shares
- 19667973
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5579437215.8633
- common_outstanding_start
- 5770653525
- pref_outstanding_start
- 714508672
- sales_T
- 596.24575
- operating_profit_T
- 101.07142
- profit_before_tax_T
- 101.47564224384
- tax_T
- 26.891045194616
- group_profit_T
- 74.584597049219
- nci_profit_T
- 0.96959976163984
- parent_profit_T
- 73.614997287579
- ordinary_attributed_profit_T
- 65.692997357945
- preferred_attributed_profit_T
- 7.9219999296339
- net_finance_T
- 0.054222243835071
- interest_income_T
- 0.75906144383507
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 103.77142
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 70.9335
- commodity_DRAM
- 20.355
- NAND_SSD
- 3.6015
- Foundry_System_LSI
- 0.1638
- MX_Network
- 5.00064
- VD_DA_other
- -0.9956
- Display
- 3.79497
- Harman
- 2.11761
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 90.636
- CAPEX_T
- 123.2
- delta_WC_T
- 23
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 144.92059704922
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.19391995232797
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 162.45
- operating_profit_T
- 69.8535
- 営業利益率
- 43.00%
- operating_cost_T
- 92.5965
- margin
- 0.43
- maintenance_CAPEX_T
- 26.96421
- growth_CAPEX_T
- 16.15579
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 68.229
- operating_profit_T
- 36.16137
- margin
- 0.53
- server_DRAM
- sales_T
- 94.221
- operating_profit_T
- 33.69213
- margin
- 0.35758620689655
- commodity_DRAM
内容を開く
- sales_T
- 99.75
- operating_profit_T
- 19.95
- 営業利益率
- 20.00%
- operating_cost_T
- 79.8
- margin
- 0.2
- maintenance_CAPEX_T
- 19.26015
- growth_CAPEX_T
- 11.53985
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 65.55
- operating_profit_T
- 3.2775
- 営業利益率
- 5.00%
- operating_cost_T
- 62.2725
- margin
- 0.05
- maintenance_CAPEX_T
- 11.55609
- growth_CAPEX_T
- 6.92391
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 53.4
- operating_profit_T
- -0.1602
- 営業利益率
- -0.30%
- operating_cost_T
- 53.5602
- margin
- -0.003
- maintenance_CAPEX_T
- 11.55609
- growth_CAPEX_T
- 6.92391
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 37.38
- operating_profit_T
- -1.42044
- margin
- -0.038
- System_LSI
- sales_T
- 16.02
- operating_profit_T
- 1.26024
- margin
- 0.078666666666667
- MX_Network
内容を開く
- sales_T
- 149.52
- operating_profit_T
- 4.78464
- 営業利益率
- 3.20%
- operating_cost_T
- 144.73536
- margin
- 0.032
- maintenance_CAPEX_T
- 1.6948932
- growth_CAPEX_T
- 1.0155068
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 55.18
- operating_profit_T
- -1.1036
- 営業利益率
- -2.00%
- operating_cost_T
- 56.2836
- margin
- -0.02
- maintenance_CAPEX_T
- 0.9244872
- growth_CAPEX_T
- 0.5539128
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 34.71
- operating_profit_T
- 3.71397
- 営業利益率
- 10.70%
- operating_cost_T
- 30.99603
- margin
- 0.107
- maintenance_CAPEX_T
- 3.6209082
- growth_CAPEX_T
- 2.1694918
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 24.03
- operating_profit_T
- 2.09061
- 営業利益率
- 8.70%
- operating_cost_T
- 21.93939
- margin
- 0.087
- maintenance_CAPEX_T
- 1.4637714
- growth_CAPEX_T
- 0.8770286
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -48.34425
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6779733.9869731
- NCI_book_oku
- 161469.4565508
- consolidated_equity_oku
- 6941203.4435239
- liquid_assets_oku
- 638456.94352363
- financial_debt_oku
- 171912
- net_cash_oku
- 466544.94352363
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4151582.5652175
- nonoperating_financial_investments_oku
- 1095405.1304348
- ordinary_issued
- 5815375934
- ordinary_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- preferred_treasury
- 0
- preferred_outstanding
- 714508672
- old_initial_ordinary_cohort_remnant_shares
- 5579437215.8633
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7249902.9920906
- NCI_book_oku
- 168784.25464392
- consolidated_equity_oku
- 7418687.2467346
- liquid_assets_oku
- 564742.74673429
- financial_debt_oku
- 171912
- net_cash_oku
- 392830.74673429
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4477222.5652175
- nonoperating_financial_investments_oku
- 1125405.1304348
- ordinary_issued
- 5785516466
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- preferred_treasury
- 0
- preferred_outstanding
- 694840699
- old_initial_ordinary_cohort_remnant_shares
- 5549331914.0938
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1616029.130435
- ordinary_float_end
- 5762516466
- preferred_float_end
- 694840699
- old_common_cohort_float_end
- 5549331914.0938
- old_cohort_fraction_of_common_end
- 0.963005
- old_holder_cash_received_oku
- 206043.69032
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 157730.097765
- actual_pro_rata_common_seller_receipts
- 48313.592554
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -29859468
- ordinary_treasury_delta
- -21722409
- ordinary_float_delta
- -8137059
- preferred_issued_delta
- -19667973
- old_cohort_share_delta
- -30105301.769462
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5962457.5
- operating_profit_T
- 1010714.2
- profit_before_tax_T
- 1014756.422438
- tax_T
- 268910.451946
- group_profit_T
- 745845.970492
- nci_profit_T
- 9695.997616
- parent_profit_T
- 736149.972876
- ordinary_attributed_profit_T
- 656929.973579
- preferred_attributed_profit_T
- 79219.999296
- CAPEX_T
- 1232000
- DA_T
- 906360
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 1037714.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1449205.970492
- delta_WC_T
- 230000
- ordinary_dividends_declared_T
- 163135.762525
- preferred_dividends_declared_T
- 20052.827852
- ordinary_dividend_paid_T
- 163135.762525
- preferred_dividend_paid_T
- 20052.827852
- old_ordinary_dividend_received_T
- 157730.097765
- common_cancellation_buyback_T
- 47956.999588
- employee_treasury_purchases_T
- 2012.377679
- preferred_cancellation_buyback_T
- 25823.000115
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1939.199523
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 770406
- growth_CAPEX_T
- 461594
- cost_of_sales_and_operating_expenses_T
- 4951743.3
- sales_oku
- 5962457.5
- 売上高
- 5962457.5
- 営業利益（億）
- 1010714.2
- profit_before_tax_oku
- 1014756.422438
- owner_net_profit_oku
- 736149.972876
- ordinary_net_profit_oku
- 656929.973579
- preferred_net_profit_oku
- 79219.999296
- capital_oku
- 7249902.992091
- 現金（億）
- 564742.746734
- debt_oku
- 171912
- old_holder_cash_oku
- 206043.69032
- cost_of_sales_and_operating_expenses_T
- 495.17433
- maintenance_CAPEX_T
- 77.0406
- growth_CAPEX_T
- 46.1594
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 23.505576861802
- old_holder_tender_cash_T
- 8.0635825767796
- old_cohort_shares_sold
- 52457947.108075
- ordinary_dividends_declared_T
- 16.035217880791
- preferred_dividends_declared_T
- 1.918281035943
- ordinary_dividend_paid_T
- 16.035217880791
- preferred_dividend_paid_T
- 1.918281035943
- old_ordinary_dividend_received_T
- 15.441994285023
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.8775999166923
- preferred_cancellation_buyback_T
- 2.6263999138393
- employee_treasury_purchases_T
- 3.4957553074978
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 31473185
- preferred_cancelled_shares
- 20596164
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5549331914.0938
- common_outstanding_start
- 5762516466
- pref_outstanding_start
- 694840699
- sales_T
- 584.53525
- operating_profit_T
- 77.22535
- profit_before_tax_T
- 77.421040704678
- tax_T
- 20.51657578674
- group_profit_T
- 56.904464917938
- nci_profit_T
- 0.73975804393319
- parent_profit_T
- 56.164706874005
- ordinary_attributed_profit_T
- 50.251925670735
- preferred_attributed_profit_T
- 5.9127812032701
- net_finance_T
- -0.15430929532238
- interest_income_T
- 0.55052990467762
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 79.92535
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 56.9628
- commodity_DRAM
- 10.665
- NAND_SSD
- 0.9624
- Foundry_System_LSI
- 1.3831
- MX_Network
- 5.94582
- VD_DA_other
- -0.97424
- Display
- 3.98543
- Harman
- 2.19504
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 99.6
- CAPEX_T
- 126.4
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 149.20446491794
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.14795160878664
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 147.06
- operating_profit_T
- 55.8828
- 営業利益率
- 38.00%
- operating_cost_T
- 91.1772
- margin
- 0.38
- maintenance_CAPEX_T
- 29.631
- growth_CAPEX_T
- 14.609
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 61.7652
- operating_profit_T
- 29.647296
- margin
- 0.48
- server_DRAM
- sales_T
- 85.2948
- operating_profit_T
- 26.235504
- margin
- 0.30758620689655
- commodity_DRAM
内容を開く
- sales_T
- 85.5
- operating_profit_T
- 10.26
- 営業利益率
- 12.00%
- operating_cost_T
- 75.24
- margin
- 0.12
- maintenance_CAPEX_T
- 21.165
- growth_CAPEX_T
- 10.435
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 63.84
- operating_profit_T
- 0.6384
- 営業利益率
- 1.00%
- operating_cost_T
- 63.2016
- margin
- 0.01
- maintenance_CAPEX_T
- 12.699
- growth_CAPEX_T
- 6.261
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 62.3
- operating_profit_T
- 1.0591
- 営業利益率
- 1.70%
- operating_cost_T
- 61.2409
- margin
- 0.017
- maintenance_CAPEX_T
- 12.699
- growth_CAPEX_T
- 6.261
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 43.61
- operating_profit_T
- -0.78498
- margin
- -0.018
- System_LSI
- sales_T
- 18.69
- operating_profit_T
- 1.84408
- margin
- 0.098666666666667
- MX_Network
内容を開く
- sales_T
- 154.86
- operating_profit_T
- 5.72982
- 営業利益率
- 3.70%
- operating_cost_T
- 149.13018
- margin
- 0.037
- maintenance_CAPEX_T
- 1.86252
- growth_CAPEX_T
- 0.91828
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 56.96
- operating_profit_T
- -1.08224
- 営業利益率
- -1.90%
- operating_cost_T
- 58.04224
- margin
- -0.019
- maintenance_CAPEX_T
- 1.01592
- growth_CAPEX_T
- 0.50088
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.49
- operating_profit_T
- 3.90443
- 営業利益率
- 10.70%
- operating_cost_T
- 32.58557
- margin
- 0.107
- maintenance_CAPEX_T
- 3.97902
- growth_CAPEX_T
- 1.96178
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 24.92
- operating_profit_T
- 2.16804
- 営業利益率
- 8.70%
- operating_cost_T
- 22.75196
- margin
- 0.087
- maintenance_CAPEX_T
- 1.60854
- growth_CAPEX_T
- 0.79306
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -47.39475
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7249902.9920906
- NCI_book_oku
- 168784.25464392
- consolidated_equity_oku
- 7418687.2467346
- liquid_assets_oku
- 564742.74673429
- financial_debt_oku
- 171912
- net_cash_oku
- 392830.74673429
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4477222.5652175
- nonoperating_financial_investments_oku
- 1125405.1304348
- ordinary_issued
- 5785516466
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- preferred_treasury
- 0
- preferred_outstanding
- 694840699
- old_initial_ordinary_cohort_remnant_shares
- 5549331914.0938
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1616029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7515017.520283
- NCI_book_oku
- 174260.31899538
- consolidated_equity_oku
- 7689277.8392784
- liquid_assets_oku
- 471775.33927817
- financial_debt_oku
- 171912
- net_cash_oku
- 299863.33927817
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4745222.5652175
- nonoperating_financial_investments_oku
- 1155405.1304348
- ordinary_issued
- 5754043281
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- preferred_treasury
- 0
- preferred_outstanding
- 674244535
- old_initial_ordinary_cohort_remnant_shares
- 5496873966.9858
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1716029.130435
- ordinary_float_end
- 5731043281
- preferred_float_end
- 674244535
- old_common_cohort_float_end
- 5496873966.9858
- old_cohort_fraction_of_common_end
- 0.95914
- old_holder_cash_received_oku
- 235055.768618
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 154419.94285
- actual_pro_rata_common_seller_receipts
- 80635.825768
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -31473185
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -31473185
- preferred_issued_delta
- -20596164
- old_cohort_share_delta
- -52457947.108074
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5845352.5
- operating_profit_T
- 772253.5
- profit_before_tax_T
- 774210.407047
- tax_T
- 205165.757867
- group_profit_T
- 569044.649179
- nci_profit_T
- 7397.580439
- parent_profit_T
- 561647.06874
- ordinary_attributed_profit_T
- 502519.256707
- preferred_attributed_profit_T
- 59127.812033
- CAPEX_T
- 1264000
- DA_T
- 996000
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 799253.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1492044.649179
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 160352.178808
- preferred_dividends_declared_T
- 19182.810359
- ordinary_dividend_paid_T
- 160352.178808
- preferred_dividend_paid_T
- 19182.810359
- old_ordinary_dividend_received_T
- 154419.94285
- common_cancellation_buyback_T
- 48775.999167
- employee_treasury_purchases_T
- 34957.553075
- preferred_cancellation_buyback_T
- 26263.999138
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1479.516088
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 846600
- growth_CAPEX_T
- 417400
- cost_of_sales_and_operating_expenses_T
- 5073099
- sales_oku
- 5845352.5
- 売上高
- 5845352.5
- 営業利益（億）
- 772253.5
- profit_before_tax_oku
- 774210.407047
- owner_net_profit_oku
- 561647.06874
- ordinary_net_profit_oku
- 502519.256707
- preferred_net_profit_oku
- 59127.812033
- capital_oku
- 7515017.520283
- 現金（億）
- 471775.339278
- debt_oku
- 171912
- old_holder_cash_oku
- 235055.768618
- cost_of_sales_and_operating_expenses_T
- 507.3099
- maintenance_CAPEX_T
- 84.66
- growth_CAPEX_T
- 41.74
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 21.412951302407
- old_holder_tender_cash_T
- 6.3276024040172
- old_cohort_shares_sold
- 42734483.690956
- ordinary_dividends_declared_T
- 15.72799157574
- preferred_dividends_declared_T
- 1.84028432887
- ordinary_dividend_paid_T
- 15.72799157574
- preferred_dividend_paid_T
- 1.84028432887
- old_ordinary_dividend_received_T
- 15.08534889839
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 3.2236749899103
- preferred_cancellation_buyback_T
- 1.7358250631695
- employee_treasury_purchases_T
- 3.3734861347911
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 21554992
- preferred_cancelled_shares
- 14014235
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5496873966.9858
- common_outstanding_start
- 5731043281
- pref_outstanding_start
- 674244535
- sales_T
- 563.436
- operating_profit_T
- 52.93509
- profit_before_tax_T
- 53.005885729011
- tax_T
- 14.046559718188
- group_profit_T
- 38.959326010823
- nci_profit_T
- 0.5064712381407
- parent_profit_T
- 38.452854772682
- ordinary_attributed_profit_T
- 34.466502005468
- preferred_attributed_profit_T
- 3.9863527672148
- net_finance_T
- -0.27920427098897
- interest_income_T
- 0.42563492901103
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 55.63509
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 43.4025
- commodity_DRAM
- 2.7135
- NAND_SSD
- -2.925
- Foundry_System_LSI
- 2.12625
- MX_Network
- 6.1434
- VD_DA_other
- -1.24302
- Display
- 4.26756
- Harman
- 2.3499
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 107.568
- CAPEX_T
- 132
- delta_WC_T
- -1
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 150.22732601082
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.10129424762814
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 128.25
- operating_profit_T
- 42.3225
- 営業利益率
- 33.00%
- operating_cost_T
- 85.9275
- margin
- 0.33
- maintenance_CAPEX_T
- 32.00148
- growth_CAPEX_T
- 14.19852
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 53.865
- operating_profit_T
- 23.16195
- margin
- 0.43
- server_DRAM
- sales_T
- 74.385
- operating_profit_T
- 19.16055
- margin
- 0.25758620689655
- commodity_DRAM
内容を開く
- sales_T
- 76.95
- operating_profit_T
- 2.3085
- 営業利益率
- 3.00%
- operating_cost_T
- 74.6415
- margin
- 0.03
- maintenance_CAPEX_T
- 22.8582
- growth_CAPEX_T
- 10.1418
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 54.15
- operating_profit_T
- -3.249
- 営業利益率
- -6.00%
- operating_cost_T
- 57.399
- margin
- -0.06
- maintenance_CAPEX_T
- 13.71492
- growth_CAPEX_T
- 6.08508
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 66.75
- operating_profit_T
- 1.80225
- 営業利益率
- 2.70%
- operating_cost_T
- 64.94775
- margin
- 0.027
- maintenance_CAPEX_T
- 13.71492
- growth_CAPEX_T
- 6.08508
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 46.725
- operating_profit_T
- -0.3738
- margin
- -0.008
- System_LSI
- sales_T
- 20.025
- operating_profit_T
- 2.17605
- margin
- 0.10866666666667
- MX_Network
内容を開く
- sales_T
- 160.2
- operating_profit_T
- 5.9274
- 営業利益率
- 3.70%
- operating_cost_T
- 154.2726
- margin
- 0.037
- maintenance_CAPEX_T
- 2.0115216
- growth_CAPEX_T
- 0.8924784
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58.74
- operating_profit_T
- -1.35102
- 営業利益率
- -2.30%
- operating_cost_T
- 60.09102
- margin
- -0.023
- maintenance_CAPEX_T
- 1.0971936
- growth_CAPEX_T
- 0.4868064
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 37.38
- operating_profit_T
- 4.18656
- 営業利益率
- 11.20%
- operating_cost_T
- 33.19344
- margin
- 0.112
- maintenance_CAPEX_T
- 4.2973416
- growth_CAPEX_T
- 1.9066584
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 26.7
- operating_profit_T
- 2.3229
- 営業利益率
- 8.70%
- operating_cost_T
- 24.3771
- margin
- 0.087
- maintenance_CAPEX_T
- 1.7372232
- growth_CAPEX_T
- 0.7707768
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -45.684
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7515017.520283
- NCI_book_oku
- 174260.31899538
- consolidated_equity_oku
- 7689277.8392784
- liquid_assets_oku
- 471775.33927817
- financial_debt_oku
- 171912
- net_cash_oku
- 299863.33927817
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4745222.5652175
- nonoperating_financial_investments_oku
- 1155405.1304348
- ordinary_issued
- 5754043281
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- preferred_treasury
- 0
- preferred_outstanding
- 674244535
- old_initial_ordinary_cohort_remnant_shares
- 5496873966.9858
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1716029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7633533.4470851
- NCI_book_oku
- 177870.08890051
- consolidated_equity_oku
- 7811403.5359856
- liquid_assets_oku
- 364023.03598531
- financial_debt_oku
- 171912
- net_cash_oku
- 192111.03598531
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4989542.5652175
- nonoperating_financial_investments_oku
- 1185405.1304348
- ordinary_issued
- 5732488289
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- preferred_treasury
- 0
- preferred_outstanding
- 660230300
- old_initial_ordinary_cohort_remnant_shares
- 5454139483.2948
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1706029.130435
- ordinary_float_end
- 5709488289
- preferred_float_end
- 660230300
- old_common_cohort_float_end
- 5454139483.2948
- old_cohort_fraction_of_common_end
- 0.955276
- old_holder_cash_received_oku
- 214129.513024
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 150853.488984
- actual_pro_rata_common_seller_receipts
- 63276.02404
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -21554992
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -21554992
- preferred_issued_delta
- -14014235
- old_cohort_share_delta
- -42734483.690957
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5634360
- operating_profit_T
- 529350.9
- profit_before_tax_T
- 530058.85729
- tax_T
- 140465.597182
- group_profit_T
- 389593.260108
- nci_profit_T
- 5064.712381
- parent_profit_T
- 384528.547727
- ordinary_attributed_profit_T
- 344665.020055
- preferred_attributed_profit_T
- 39863.527672
- CAPEX_T
- 1320000
- DA_T
- 1075680
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 556350.9
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1502273.260108
- delta_WC_T
- -10000
- ordinary_dividends_declared_T
- 157279.915757
- preferred_dividends_declared_T
- 18402.843289
- ordinary_dividend_paid_T
- 157279.915757
- preferred_dividend_paid_T
- 18402.843289
- old_ordinary_dividend_received_T
- 150853.488984
- common_cancellation_buyback_T
- 32236.749899
- employee_treasury_purchases_T
- 33734.861348
- preferred_cancellation_buyback_T
- 17358.250632
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1012.942476
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 914328
- growth_CAPEX_T
- 405672
- cost_of_sales_and_operating_expenses_T
- 5105009.1
- sales_oku
- 5634360
- 売上高
- 5634360
- 営業利益（億）
- 529350.9
- profit_before_tax_oku
- 530058.85729
- owner_net_profit_oku
- 384528.547727
- ordinary_net_profit_oku
- 344665.020055
- preferred_net_profit_oku
- 39863.527672
- capital_oku
- 7633533.447085
- 現金（億）
- 364023.035985
- debt_oku
- 171912
- old_holder_cash_oku
- 214129.513024
- cost_of_sales_and_operating_expenses_T
- 510.50091
- maintenance_CAPEX_T
- 91.4328
- growth_CAPEX_T
- 40.5672
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 22.657153686675
- old_holder_tender_cash_T
- 7.9258265766395
- old_cohort_shares_sold
- 55340028.944541
- ordinary_dividends_declared_T
- 15.421010018865
- preferred_dividends_declared_T
- 1.766780533075
- ordinary_dividend_paid_T
- 15.421010018865
- preferred_dividend_paid_T
- 1.766780533075
- old_ordinary_dividend_received_T
- 14.731327110036
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 5.0413999195062
- preferred_cancellation_buyback_T
- 2.7145999771526
- employee_treasury_purchases_T
- 3.255493505858
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 34930907
- preferred_cancelled_shares
- 22563540
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 11.791505740711
- debt_repaid_T
- 0
- old_shares_start
- 5454139483.2948
- common_outstanding_start
- 5709488289
- pref_outstanding_start
- 660230300
- sales_T
- 611.7025
- operating_profit_T
- 80.11677
- profit_before_tax_T
- 79.678479064631
- tax_T
- 21.114796952127
- group_profit_T
- 58.563682112504
- nci_profit_T
- 0.76132786746255
- parent_profit_T
- 57.802354245041
- ordinary_attributed_profit_T
- 51.962468933927
- preferred_attributed_profit_T
- 5.8398853111139
- net_finance_T
- -0.78829093536913
- interest_income_T
- 0.4
- financial_cost_T
- 1.1882909353691
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 82.81677
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 61.101
- commodity_DRAM
- 9.81
- NAND_SSD
- -0.816
- Foundry_System_LSI
- 2.29446
- MX_Network
- 5.4848
- VD_DA_other
- -1.02497
- Display
- 4.66272
- Harman
- 2.50476
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 114.54
- CAPEX_T
- 136
- delta_WC_T
- 16
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 159.8036821125
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.15226557349251
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 153.9
- operating_profit_T
- 60.021
- 営業利益率
- 39.00%
- operating_cost_T
- 93.879
- margin
- 0.39
- maintenance_CAPEX_T
- 34.07565
- growth_CAPEX_T
- 13.52435
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 64.638
- operating_profit_T
- 31.67262
- margin
- 0.49
- server_DRAM
- sales_T
- 89.262
- operating_profit_T
- 28.34838
- margin
- 0.31758620689655
- commodity_DRAM
内容を開く
- sales_T
- 85.5
- operating_profit_T
- 9.405
- 営業利益率
- 11.00%
- operating_cost_T
- 76.095
- margin
- 0.11
- maintenance_CAPEX_T
- 24.33975
- growth_CAPEX_T
- 9.66025
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 57
- operating_profit_T
- -1.14
- 営業利益率
- -2.00%
- operating_cost_T
- 58.14
- margin
- -0.02
- maintenance_CAPEX_T
- 14.60385
- growth_CAPEX_T
- 5.79615
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 72.98
- operating_profit_T
- 1.97046
- 営業利益率
- 2.70%
- operating_cost_T
- 71.00954
- margin
- 0.027
- maintenance_CAPEX_T
- 14.60385
- growth_CAPEX_T
- 5.79615
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 51.086
- operating_profit_T
- -0.408688
- margin
- -0.008
- System_LSI
- sales_T
- 21.894
- operating_profit_T
- 2.379148
- margin
- 0.10866666666667
- MX_Network
内容を開く
- sales_T
- 164.65
- operating_profit_T
- 5.2688
- 営業利益率
- 3.20%
- operating_cost_T
- 159.3812
- margin
- 0.032
- maintenance_CAPEX_T
- 2.141898
- growth_CAPEX_T
- 0.850102
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 59.63
- operating_profit_T
- -1.13297
- 営業利益率
- -1.90%
- operating_cost_T
- 60.76297
- margin
- -0.019
- maintenance_CAPEX_T
- 1.168308
- growth_CAPEX_T
- 0.463692
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39.16
- operating_profit_T
- 4.58172
- 営業利益率
- 11.70%
- operating_cost_T
- 34.57828
- margin
- 0.117
- maintenance_CAPEX_T
- 4.575873
- growth_CAPEX_T
- 1.816127
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.48
- operating_profit_T
- 2.47776
- 営業利益率
- 8.70%
- operating_cost_T
- 26.00224
- margin
- 0.087
- maintenance_CAPEX_T
- 1.849821
- growth_CAPEX_T
- 0.734179
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -49.5975
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7633533.4470851
- NCI_book_oku
- 177870.08890051
- consolidated_equity_oku
- 7811403.5359856
- liquid_assets_oku
- 364023.03598531
- financial_debt_oku
- 171912
- net_cash_oku
- 192111.03598531
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4989542.5652175
- nonoperating_financial_investments_oku
- 1185405.1304348
- ordinary_issued
- 5732488289
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- preferred_treasury
- 0
- preferred_outstanding
- 660230300
- old_initial_ordinary_cohort_remnant_shares
- 5454139483.2948
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1706029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7922564.1499909
- NCI_book_oku
- 183518.71184021
- consolidated_equity_oku
- 8106082.8618311
- liquid_assets_oku
- 406459.41923796
- financial_debt_oku
- 289827.05740711
- net_cash_oku
- 116632.36183085
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5204142.5652175
- nonoperating_financial_investments_oku
- 1215405.1304348
- ordinary_issued
- 5697557382
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- preferred_treasury
- 0
- preferred_outstanding
- 637666760
- old_initial_ordinary_cohort_remnant_shares
- 5398799454.3503
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1866029.130435
- ordinary_float_end
- 5674557382
- preferred_float_end
- 637666760
- old_common_cohort_float_end
- 5398799454.3503
- old_cohort_fraction_of_common_end
- 0.951405
- old_holder_cash_received_oku
- 226571.536867
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 147313.2711
- actual_pro_rata_common_seller_receipts
- 79258.265766
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -34930907
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -34930907
- preferred_issued_delta
- -22563540
- old_cohort_share_delta
- -55340028.944541
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6117025
- operating_profit_T
- 801167.7
- profit_before_tax_T
- 796784.790646
- tax_T
- 211147.969521
- group_profit_T
- 585636.821125
- nci_profit_T
- 7613.278675
- parent_profit_T
- 578023.54245
- ordinary_attributed_profit_T
- 519624.689339
- preferred_attributed_profit_T
- 58398.853111
- CAPEX_T
- 1360000
- DA_T
- 1145400
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 828167.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1598036.821125
- delta_WC_T
- 160000
- ordinary_dividends_declared_T
- 154210.100189
- preferred_dividends_declared_T
- 17667.805331
- ordinary_dividend_paid_T
- 154210.100189
- preferred_dividend_paid_T
- 17667.805331
- old_ordinary_dividend_received_T
- 147313.2711
- common_cancellation_buyback_T
- 50413.999195
- employee_treasury_purchases_T
- 32554.935059
- preferred_cancellation_buyback_T
- 27145.999772
- cash_common_issue_T
- 0
- debt_drawing_T
- 117915.057407
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1522.655735
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 973590
- growth_CAPEX_T
- 386410
- cost_of_sales_and_operating_expenses_T
- 5315857.3
- sales_oku
- 6117025
- 売上高
- 6117025
- 営業利益（億）
- 801167.7
- profit_before_tax_oku
- 796784.790646
- owner_net_profit_oku
- 578023.54245
- ordinary_net_profit_oku
- 519624.689339
- preferred_net_profit_oku
- 58398.853111
- capital_oku
- 7922564.149991
- 現金（億）
- 406459.419238
- debt_oku
- 289827.057407
- old_holder_cash_oku
- 226571.536867
- cost_of_sales_and_operating_expenses_T
- 531.58573
- maintenance_CAPEX_T
- 97.359
- growth_CAPEX_T
- 38.641
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 21
- old_holder_cash_T
- 22.227049880551
- old_holder_tender_cash_T
- 7.8632895721184
- old_cohort_shares_sold
- 56879704.982625
- ordinary_dividends_declared_T
- 15.09742726706
- preferred_dividends_declared_T
- 1.679393601625
- ordinary_dividend_paid_T
- 15.09742726706
- preferred_dividend_paid_T
- 1.679393601625
- old_ordinary_dividend_received_T
- 14.363760308433
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 5.1232999931461
- preferred_cancellation_buyback_T
- 2.7587000596982
- employee_treasury_purchases_T
- 3.1416278423033
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 36784986
- preferred_cancelled_shares
- 23607165
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 7.1490322248214
- debt_repaid_T
- 0
- old_shares_start
- 5398799454.3503
- common_outstanding_start
- 5674557382
- pref_outstanding_start
- 637666760
- sales_T
- 670.6805
- operating_profit_T
- 112.78332
- profit_before_tax_T
- 112.05191874341
- tax_T
- 29.693758467004
- group_profit_T
- 82.358160276409
- nci_profit_T
- 1.0706560835933
- parent_profit_T
- 81.287504192815
- ordinary_attributed_profit_T
- 73.302770922234
- preferred_attributed_profit_T
- 7.9847332705812
- net_finance_T
- -1.0814012565868
- interest_income_T
- 0.4
- financial_cost_T
- 1.4814012565868
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 115.48332
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 81.279
- commodity_DRAM
- 17.6418
- NAND_SSD
- 3.3735
- Foundry_System_LSI
- 3.2877
- MX_Network
- 4.73364
- VD_DA_other
- -0.98136
- Display
- 4.76685
- Harman
- 2.58219
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 122.508
- CAPEX_T
- 142.4
- delta_WC_T
- 20
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 187.56616027641
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.21413121671866
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 190.95
- operating_profit_T
- 80.199
- 営業利益率
- 42.00%
- operating_cost_T
- 110.751
- margin
- 0.42
- maintenance_CAPEX_T
- 36.44613
- growth_CAPEX_T
- 13.39387
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 80.199
- operating_profit_T
- 41.70348
- margin
- 0.52
- server_DRAM
- sales_T
- 110.751
- operating_profit_T
- 38.49552
- margin
- 0.34758620689655
- commodity_DRAM
内容を開く
- sales_T
- 95.76
- operating_profit_T
- 17.2368
- 営業利益率
- 18.00%
- operating_cost_T
- 78.5232
- margin
- 0.18
- maintenance_CAPEX_T
- 26.03295
- growth_CAPEX_T
- 9.56705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 60.99
- operating_profit_T
- 3.0495
- 営業利益率
- 5.00%
- operating_cost_T
- 57.9405
- margin
- 0.05
- maintenance_CAPEX_T
- 15.61977
- growth_CAPEX_T
- 5.74023
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 80.1
- operating_profit_T
- 2.9637
- 営業利益率
- 3.70%
- operating_cost_T
- 77.1363
- margin
- 0.037
- maintenance_CAPEX_T
- 15.61977
- growth_CAPEX_T
- 5.74023
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 56.07
- operating_profit_T
- 0.11214
- margin
- 0.002
- System_LSI
- sales_T
- 24.03
- operating_profit_T
- 2.85156
- margin
- 0.11866666666667
- MX_Network
内容を開く
- sales_T
- 167.32
- operating_profit_T
- 4.51764
- 営業利益率
- 2.70%
- operating_cost_T
- 162.80236
- margin
- 0.027
- maintenance_CAPEX_T
- 2.2908996
- growth_CAPEX_T
- 0.8419004
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 60.52
- operating_profit_T
- -1.08936
- 営業利益率
- -1.80%
- operating_cost_T
- 61.60936
- margin
- -0.018
- maintenance_CAPEX_T
- 1.2495816
- growth_CAPEX_T
- 0.4592184
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 40.05
- operating_profit_T
- 4.68585
- 営業利益率
- 11.70%
- operating_cost_T
- 35.36415
- margin
- 0.117
- maintenance_CAPEX_T
- 4.8941946
- growth_CAPEX_T
- 1.7986054
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 29.37
- operating_profit_T
- 2.55519
- 営業利益率
- 8.70%
- operating_cost_T
- 26.81481
- margin
- 0.087
- maintenance_CAPEX_T
- 1.9785042
- growth_CAPEX_T
- 0.7270958
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -54.3795
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7922564.1499909
- NCI_book_oku
- 183518.71184021
- consolidated_equity_oku
- 8106082.8618311
- liquid_assets_oku
- 406459.41923796
- financial_debt_oku
- 289827.05740711
- net_cash_oku
- 116632.36183085
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5204142.5652175
- nonoperating_financial_investments_oku
- 1215405.1304348
- ordinary_issued
- 5697557382
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- preferred_treasury
- 0
- preferred_outstanding
- 637666760
- old_initial_ordinary_cohort_remnant_shares
- 5398799454.3503
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1866029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8450434.7042807
- NCI_book_oku
- 191641.96050896
- consolidated_equity_oku
- 8642076.6647897
- liquid_assets_oku
- 619465.54444475
- financial_debt_oku
- 361317.37965532
- net_cash_oku
- 258148.16478943
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5403062.5652175
- nonoperating_financial_investments_oku
- 1245405.1304348
- ordinary_issued
- 5660772396
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- preferred_treasury
- 0
- preferred_outstanding
- 614059595
- old_initial_ordinary_cohort_remnant_shares
- 5341919749.3676
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 2066029.130435
- ordinary_float_end
- 5637772396
- preferred_float_end
- 614059595
- old_common_cohort_float_end
- 5341919749.3676
- old_cohort_fraction_of_common_end
- 0.947523
- old_holder_cash_received_oku
- 222270.498806
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 143637.603084
- actual_pro_rata_common_seller_receipts
- 78632.895721
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -36784986
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -36784986
- preferred_issued_delta
- -23607165
- old_cohort_share_delta
- -56879704.982626
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6706805
- operating_profit_T
- 1127833.2
- profit_before_tax_T
- 1120519.187434
- tax_T
- 296937.58467
- group_profit_T
- 823581.602764
- nci_profit_T
- 10706.560836
- parent_profit_T
- 812875.041928
- ordinary_attributed_profit_T
- 733027.709222
- preferred_attributed_profit_T
- 79847.332706
- CAPEX_T
- 1424000
- DA_T
- 1225080
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 1154833.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1875661.602764
- delta_WC_T
- 200000
- ordinary_dividends_declared_T
- 150974.272671
- preferred_dividends_declared_T
- 16793.936016
- ordinary_dividend_paid_T
- 150974.272671
- preferred_dividend_paid_T
- 16793.936016
- old_ordinary_dividend_received_T
- 143637.603084
- common_cancellation_buyback_T
- 51232.999931
- employee_treasury_purchases_T
- 31416.278423
- preferred_cancellation_buyback_T
- 27587.000597
- cash_common_issue_T
- 0
- debt_drawing_T
- 71490.322248
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 2141.312167
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 1041318
- growth_CAPEX_T
- 382682
- cost_of_sales_and_operating_expenses_T
- 5578971.8
- sales_oku
- 6706805
- 売上高
- 6706805
- 営業利益（億）
- 1127833.2
- profit_before_tax_oku
- 1120519.187434
- owner_net_profit_oku
- 812875.041928
- ordinary_net_profit_oku
- 733027.709222
- preferred_net_profit_oku
- 79847.332706
- capital_oku
- 8450434.704281
- 現金（億）
- 619465.544445
- debt_oku
- 361317.379655
- old_holder_cash_oku
- 222270.498806
- cost_of_sales_and_operating_expenses_T
- 557.89718
- maintenance_CAPEX_T
- 104.1318
- growth_CAPEX_T
- 38.2682
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 13.001978732941
- old_holder_tender_cash_T
- 2.4660236534313
- old_cohort_shares_sold
- 18349426.894135
- ordinary_dividends_declared_T
- 14.799526460335
- preferred_dividends_declared_T
- 1.603322394235
- ordinary_dividend_paid_T
- 11.11947005939
- preferred_dividend_paid_T
- 1.209200879
- old_ordinary_dividend_received_T
- 10.53595507951
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 2.602599951608
- preferred_cancellation_buyback_T
- 1.4013999874866
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 19365677
- preferred_cancelled_shares
- 12347358
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5341919749.3676
- common_outstanding_start
- 5637772396
- pref_outstanding_start
- 614059595
- sales_T
- 566.94768920765
- operating_profit_T
- 79.565891612022
- profit_before_tax_T
- 79.379789472937
- tax_T
- 21.035644210328
- group_profit_T
- 58.344145262608
- nci_profit_T
- 0.75847388841391
- parent_profit_T
- 57.585671374195
- ordinary_attributed_profit_T
- 52.01452656528
- preferred_attributed_profit_T
- 5.5711448089144
- net_finance_T
- -0.48350651066989
- interest_income_T
- 0.77527980298721
- financial_cost_T
- 1.2587863136571
- nonoperating_income_T
- 0.2974043715847
- sbc_expense_in_OP_T
- 2.294262295082
- sbc_capital_credit_T
- 2.294262295082
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.294262295082
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.91770491803279
- commodity_DRAM
- 0.3441393442623
- NAND_SSD
- 0.27531147540984
- Foundry_System_LSI
- 0.27531147540984
- MX_Network
- 0.18354098360656
- VD_DA_other
- 0.091770491803279
- Display
- 0.068827868852459
- Harman
- 0.02294262295082
- __central__
- 0.1147131147541
- operating_profit_before_SBC_T
- 81.860153907104
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 58.893713114754
- commodity_DRAM
- 9.9341557377049
- NAND_SSD
- 0.75965573770492
- Foundry_System_LSI
- 3.7586304371585
- MX_Network
- 4.1039763934426
- VD_DA_other
- -0.7953187704918
- Display
- 3.9650630601093
- Harman
- 2.2599503278689
- central_pre_SBC_OP_T
- -1.0196721311475
- DA_T
- 110.02262295082
- CAPEX_T
- 124.4
- delta_WC_T
- 9.3469945355191
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 161.31403597299
- strategic_financial_investments_T
- 2.5491803278689
- parent_OCI_T
- -2.8890710382514
- nci_OCI_T
- -0.037557923497268
- NCI_dividend_paid_T
- 0.15169477768278
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 152.56844262295
- operating_profit_T
- 57.976008196721
- 営業利益率
- 38.00%
- operating_cost_T
- 94.59243442623
- margin
- 0.38
- maintenance_CAPEX_T
- 32.731730327869
- growth_CAPEX_T
- 10.808269672131
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 64.078745901639
- operating_profit_T
- 30.757798032787
- margin
- 0.48
- server_DRAM
- sales_T
- 88.489696721311
- operating_profit_T
- 27.218210163934
- margin
- 0.30758620689655
- commodity_DRAM
内容を開く
- sales_T
- 79.916803278689
- operating_profit_T
- 9.5900163934426
- 営業利益率
- 12.00%
- operating_cost_T
- 70.326786885246
- margin
- 0.12
- maintenance_CAPEX_T
- 23.379807377049
- growth_CAPEX_T
- 7.7201926229508
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 48.434426229508
- operating_profit_T
- 0.48434426229508
- 営業利益率
- 1.00%
- operating_cost_T
- 47.950081967213
- margin
- 0.01
- maintenance_CAPEX_T
- 14.02788442623
- growth_CAPEX_T
- 4.6321155737705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 74.113169398907
- operating_profit_T
- 3.4833189617486
- 営業利益率
- 4.70%
- operating_cost_T
- 70.629850437158
- margin
- 0.047
- maintenance_CAPEX_T
- 14.02788442623
- growth_CAPEX_T
- 4.6321155737705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 51.879218579235
- operating_profit_T
- 0.62255062295082
- margin
- 0.012
- System_LSI
- sales_T
- 22.233950819672
- operating_profit_T
- 2.8607683387978
- margin
- 0.12866666666667
- MX_Network
内容を開く
- sales_T
- 145.20131147541
- operating_profit_T
- 3.9204354098361
- 営業利益率
- 2.70%
- operating_cost_T
- 141.28087606557
- margin
- 0.027
- maintenance_CAPEX_T
- 2.0574230491803
- growth_CAPEX_T
- 0.67937695081967
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 52.181721311475
- operating_profit_T
- -0.88708926229508
- 営業利益率
- -1.70%
- operating_cost_T
- 53.06881057377
- margin
- -0.017
- maintenance_CAPEX_T
- 1.1222307540984
- growth_CAPEX_T
- 0.37056924590164
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 34.78781420765
- operating_profit_T
- 3.8962351912568
- 営業利益率
- 11.20%
- operating_cost_T
- 30.891579016393
- margin
- 0.112
- maintenance_CAPEX_T
- 4.3954037868852
- growth_CAPEX_T
- 1.4513962131148
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 25.712732240437
- operating_profit_T
- 2.237007704918
- 営業利益率
- 8.70%
- operating_cost_T
- 23.475724535519
- margin
- 0.087
- maintenance_CAPEX_T
- 1.7768653606557
- growth_CAPEX_T
- 0.58673463934426
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -45.968731557377
- central_unallocated_op_T
- -1.1343852459016
- opening_state
内容を開く
- 親会社持分（億）
- 8450434.7042807
- NCI_book_oku
- 191641.96050896
- consolidated_equity_oku
- 8642076.6647897
- liquid_assets_oku
- 619465.54444475
- financial_debt_oku
- 361317.37965532
- net_cash_oku
- 258148.16478943
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5403062.5652175
- nonoperating_financial_investments_oku
- 1245405.1304348
- ordinary_issued
- 5660772396
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- preferred_treasury
- 0
- preferred_outstanding
- 614059595
- old_initial_ordinary_cohort_remnant_shares
- 5341919749.3676
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 2066029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8816274.8426543
- NCI_book_oku
- 197334.17238129
- consolidated_equity_oku
- 9013609.0150356
- liquid_assets_oku
- 798270.44434429
- financial_debt_oku
- 361317.37965532
- net_cash_oku
- 436953.06468897
- declared_dividend_payable_oku
- 40741.7791618
- operating_ppe_oku
- 5546836.3357093
- nonoperating_financial_investments_oku
- 1270896.9337135
- ordinary_issued
- 5641406719
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 601712237
- preferred_treasury
- 0
- preferred_outstanding
- 601712237
- old_initial_ordinary_cohort_remnant_shares
- 5323570322.4735
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 2159499.0757901
- ordinary_float_end
- 5618406719
- preferred_float_end
- 601712237
- old_common_cohort_float_end
- 5323570322.4735
- old_cohort_fraction_of_common_end
- 0.947523
- old_holder_cash_received_oku
- 130019.787329
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 105359.550795
- actual_pro_rata_common_seller_receipts
- 24660.236534
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -19365677
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -19365677
- preferred_issued_delta
- -12347358
- old_cohort_share_delta
- -18349426.894135
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5669476.892077
- operating_profit_T
- 795658.91612
- profit_before_tax_T
- 793797.894729
- tax_T
- 210356.442103
- group_profit_T
- 583441.452626
- nci_profit_T
- 7584.738884
- parent_profit_T
- 575856.713742
- ordinary_attributed_profit_T
- 520145.265653
- preferred_attributed_profit_T
- 55711.448089
- CAPEX_T
- 1244000
- DA_T
- 1100226.229508
- sbc_expense_in_OP_T
- 22942.622951
- sbc_capital_credit_T
- 22942.622951
- operating_profit_before_SBC_T
- 818601.539071
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1613140.35973
- delta_WC_T
- 93469.945355
- ordinary_dividends_declared_T
- 147995.264603
- preferred_dividends_declared_T
- 16033.223942
- ordinary_dividend_paid_T
- 111194.700594
- preferred_dividend_paid_T
- 12092.00879
- old_ordinary_dividend_received_T
- 105359.550795
- common_cancellation_buyback_T
- 26025.999516
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 14013.999875
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 25491.803279
- parent_OCI_T
- -28890.710383
- NCI_dividend_paid_T
- 1516.947777
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 935192.295082
- growth_CAPEX_T
- 308807.704918
- cost_of_sales_and_operating_expenses_T
- 4873817.975956
- sales_oku
- 5669476.892077
- 売上高
- 5669476.892077
- 営業利益（億）
- 795658.91612
- profit_before_tax_oku
- 793797.894729
- owner_net_profit_oku
- 575856.713742
- ordinary_net_profit_oku
- 520145.265653
- preferred_net_profit_oku
- 55711.448089
- capital_oku
- 8816274.842654
- 現金（億）
- 798270.444344
- debt_oku
- 361317.379655
- old_holder_cash_oku
- 130019.787329
- cost_of_sales_and_operating_expenses_T
- 487.38179759563
- maintenance_CAPEX_T
- 93.519229508197
- growth_CAPEX_T
- 30.880770491803
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- issued_treasury_preferred_and_old_shareholder_timed_event_ledger
内容を開く
- 1
内容を開く
- 日付
2026-11-27
- year
- 0.057494866529774
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- old_holder_cash_oku
- 0
- deltas
- cash_T
- -30.003024457217
- dividend_payable_T
- -30.003024457217
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 2
内容を開く
- 日付
2026-12-29
- year
- 0.145106091718
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 3
内容を開く
- 日付
2026-12-31
- year
- 0.15058179329227
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 8.859100398
- nci_equity_T
- 0.084057787
- cash_T
- 0.301103837
- ppe_T
- 8.967391304
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 10.623240377
- SBC_expense_T
- 0.406570842
- noncash_SBC_financing_credit_T
- 0.406570842
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.343429158
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5926014.037432
- 現金（億）
- 1921909.475301
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 4
内容を開く
- 日付
2027-01-29
- year
- 0.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.861537033003
- dividend_payable_T
- 5.861537033003
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5867398.667102
- 現金（億）
- 1921909.475301
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 5
内容を開く
- 日付
2027-03-16
- year
- 0.35592060232717
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 66299.99987
- deltas
内容を開く
- parent_equity_T
- -6.6299999870181
- cash_T
- -6.6299999870181
- old_shares
- -35583501
- ordinary_issued_change
- -35583501
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 35583501
- execution_price_KRW
- 186322.306707
- issuer_cash_amount_T
- 6.6299999870181
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5801098.667232
- 現金（億）
- 1855609.475431
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 6
内容を開く
- 日付
2027-03-29
- year
- 0.39151266255989
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5673972698
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5673972698
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5801098.667232
- 現金（億）
- 1855609.475431
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 7
内容を開く
- 日付
2027-04-16
- year
- 0.44079397672827
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.0940000515867
- cash_T
- -3.0940000515867
- preferred_issued
- -20851432
- details
内容を開く
- repurchased_preferred_shares
- 20851432
- execution_price_pref_KRW
- 148383.096738
- issuer_cash_amount_T
- 3.0940000515867
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5770158.666716
- 現金（億）
- 1824669.474915
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 8
内容を開く
- 日付
2027-04-20
- year
- 0.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 51386.005791
- deltas
- cash_T
- -5.861537033003
- dividend_payable_T
- -5.861537033003
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5770158.666716
- 現金（億）
- 1766054.104585
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 9
内容を開く
- 日付
2027-04-29
- year
- 0.47638603696099
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.85725792575
- dividend_payable_T
- 4.85725792575
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.85725792575
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5721586.087458
- 現金（億）
- 1766054.104585
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48572.579258
- 10
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5673972698
- preferred_entitled_shares
- 781519771
- old_common_entitled_shares
- 5673972698
- common_dps_KRW
- 614
- preferred_dps_KRW
- 614
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5721586.087458
- 現金（億）
- 1766054.104585
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48572.579258
- 11
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42554.795235
- deltas
- cash_T
- -4.85725792575
- dividend_payable_T
- -4.85725792575
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.85725792575
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.2554795235
- old_cohort_entitlement_fixed_at_exdate_shares
- 5673972698
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5721586.087458
- 現金（億）
- 1717481.525327
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 12
内容を開く
- 日付
2027-06-02
- year
- 0.56947296372348
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.963672375966
- dividend_payable_T
- 3.963672375966
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 614
- preferred_per_share_KRW
- 614
- total_dividend_T
- 3.963672375966
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5681949.363699
- 現金（億）
- 1717481.525327
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 39636.72376
- 13
内容を開く
- 日付
2027-06-28
- year
- 0.64065708418891
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5673972698
- preferred_entitled_shares
- 781519771
- old_common_entitled_shares
- 5673972698
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5681949.363699
- 現金（億）
- 1717481.525327
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 39636.72376
- 14
内容を開く
- 日付
2027-06-29
- year
- 0.64339493497604
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 34838.192366
- deltas
- cash_T
- -3.963672375966
- dividend_payable_T
- -3.963672375966
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 3.963672375966
- company_preferred_dividend_paid_T
- 0.479853139394
- company_ordinary_dividend_paid_T
- 3.483819236572
- old_cohort_entitlement_fixed_at_exdate_shares
- 5673972698
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5681949.363699
- 現金（億）
- 1677844.801568
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 15
内容を開く
- 日付
2027-07-29
- year
- 0.72553045859001
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.84161935175
- dividend_payable_T
- 4.84161935175
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.84161935175
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5810695107
- common_treasury
- 136722409
- ordinary_outstanding
- 5673972698
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5673972698
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5633533.170181
- 現金（億）
- 1677844.801568
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48416.193518
- 16
内容を開く
- 日付
2027-08-16
- year
- 0.77481177275838
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 44200.000046
- deltas
内容を開く
- parent_equity_T
- -4.4200000046091
- cash_T
- -4.4200000046091
- old_shares
- -24079019
- ordinary_issued_change
- -24079019
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 24079019
- execution_price_KRW
- 183562.295649
- issuer_cash_amount_T
- 4.4200000046091
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5673972698
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 136722409
- ordinary_outstanding
- 5649893679
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5589333.170135
- 現金（億）
- 1633644.801522
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48416.193518
- 17
内容を開く
- 日付
2027-08-27
- year
- 0.80492813141684
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42554.795235
- deltas
- cash_T
- -4.84161935175
- dividend_payable_T
- -4.84161935175
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.84161935175
- company_preferred_dividend_paid_T
- 0.58613982825
- company_ordinary_dividend_paid_T
- 4.2554795235
- old_cohort_entitlement_fixed_at_exdate_shares
- 5673972698
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 136722409
- ordinary_outstanding
- 5649893679
- preferred_issued
- 781519771
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5589333.170135
- 現金（億）
- 1585228.608004
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 18
内容を開く
- 日付
2027-09-16
- year
- 0.85968514715948
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -2.8559999741836
- cash_T
- -2.8559999741836
- preferred_issued
- -19483695
- details
内容を開く
- repurchased_preferred_shares
- 19483695
- execution_price_pref_KRW
- 146584.104
- issuer_cash_amount_T
- 2.8559999741836
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 136722409
- ordinary_outstanding
- 5649893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5560773.170393
- 現金（億）
- 1556668.608262
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 19
内容を開く
- 日付
2027-09-28
- year
- 0.89253935660507
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5649893679
- preferred_entitled_shares
- 762036076
- old_common_entitled_shares
- 5649893679
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 136722409
- ordinary_outstanding
- 5649893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5560773.170393
- 現金（億）
- 1556668.608262
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 20
内容を開く
- 日付
2027-10-29
- year
- 0.97741273100616
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.80894731625
- dividend_payable_T
- 4.80894731625
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.80894731625
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 136722409
- ordinary_outstanding
- 5649893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5512683.697231
- 現金（億）
- 1556668.608262
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48089.473163
- 21
内容を開く
- 日付
2027-11-29
- year
- 1.0622861054073
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42374.202593
- deltas
- cash_T
- -4.80894731625
- dividend_payable_T
- -4.80894731625
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.80894731625
- company_preferred_dividend_paid_T
- 0.571527057
- company_ordinary_dividend_paid_T
- 4.23742025925
- old_cohort_entitlement_fixed_at_exdate_shares
- 5649893679
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 136722409
- ordinary_outstanding
- 5649893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5512683.697231
- 現金（億）
- 1508579.1351
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 22
内容を開く
- 日付
2027-12-02
- year
- 1.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 136722409
- ordinary_outstanding
- 5649893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5512683.697231
- 現金（億）
- 1508579.1351
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 23
内容を開く
- 日付
2027-12-15
- year
- 1.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 5512683.697231
- 現金（億）
- 1508579.1351
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 24
内容を開く
- 日付
2027-12-29
- year
- 1.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5672893679
- preferred_entitled_shares
- 762036076
- old_common_entitled_shares
- 5649893679
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 5512683.697231
- 現金（億）
- 1508579.1351
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 25
内容を開く
- 日付
2027-12-31
- year
- 1.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 73.09478687453
- nci_equity_T
- 0.73337424872858
- cash_T
- 7.4523611232581
- ppe_T
- 50.82
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 74.76675468544
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 105.6
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6243631.565976
- 現金（億）
- 1583102.746332
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 26
内容を開く
- 日付
2028-01-31
- year
- 1.2347707049966
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.826959352326
- dividend_payable_T
- 4.826959352326
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.826959352326
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5786616088
- common_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5649893679
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6195361.972453
- 現金（億）
- 1583102.746332
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48269.593523
- 27
内容を開く
- 日付
2028-03-16
- year
- 1.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 27189.314974
- deltas
内容を開く
- parent_equity_T
- -2.7299999224005
- cash_T
- -2.7299999224005
- old_shares
- -15122997.198039
- ordinary_issued_change
- -15184561
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 15184561
- execution_price_KRW
- 179787.872853
- issuer_cash_amount_T
- 2.7299999224005
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.995946
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5672893679
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6168061.973229
- 現金（億）
- 1555802.747108
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48269.593523
- 28
内容を開く
- 日付
2028-03-29
- year
- 1.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5657709118
- preferred_entitled_shares
- 762036076
- old_common_entitled_shares
- 5634770681.802
- common_dps_KRW
- 739
- preferred_dps_KRW
- 739
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 762036076
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6168061.973229
- 現金（億）
- 1555802.747108
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48269.593523
- 29
内容を開く
- 日付
2028-04-16
- year
- 1.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.2739999814955
- cash_T
- -1.2739999814955
- preferred_issued
- -8840108
- details
内容を開く
- repurchased_preferred_shares
- 8840108
- execution_price_pref_KRW
- 144115.884274
- issuer_cash_amount_T
- 1.2739999814955
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6155321.973414
- 現金（億）
- 1543062.747294
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48269.593523
- 30
内容を開く
- 日付
2028-04-20
- year
- 1.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42374.202593
- deltas
- cash_T
- -4.826959352326
- dividend_payable_T
- -4.826959352326
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.826959352326
- company_preferred_dividend_paid_T
- 0.572289093076
- company_ordinary_dividend_paid_T
- 4.25467025925
- old_cohort_entitlement_fixed_at_exdate_shares
- 5649893679
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6155321.973414
- 現金（億）
- 1494793.15377
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 31
内容を開く
- 日付
2028-05-01
- year
- 1.4839151266256
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.744191698366
- dividend_payable_T
- 4.744191698366
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 739
- total_dividend_T
- 4.744191698366
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6107880.05643
- 現金（億）
- 1494793.15377
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47441.916984
- 32
内容を開く
- 日付
2028-05-29
- year
- 1.5605749486653
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41640.955339
- deltas
- cash_T
- -4.744191698366
- dividend_payable_T
- -4.744191698366
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.744191698366
- company_preferred_dividend_paid_T
- 0.563144660164
- company_ordinary_dividend_paid_T
- 4.181047038202
- old_cohort_entitlement_fixed_at_exdate_shares
- 5634770681.802
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6107880.05643
- 現金（億）
- 1447351.236787
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 33
内容を開く
- 日付
2028-06-28
- year
- 1.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5657709118
- preferred_entitled_shares
- 753195968
- old_common_entitled_shares
- 5634770681.802
- common_dps_KRW
- 739
- preferred_dps_KRW
- 739
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6107880.05643
- 現金（億）
- 1447351.236787
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 34
内容を開く
- 日付
2028-07-31
- year
- 1.7330595482546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.737658858554
- dividend_payable_T
- 4.737658858554
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 739
- total_dividend_T
- 4.737658858554
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5771431527
- common_treasury
- 113722409
- ordinary_outstanding
- 5657709118
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5634770681.802
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6060503.467845
- 現金（億）
- 1447351.236787
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47376.588586
- 35
内容を開く
- 日付
2028-08-16
- year
- 1.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 18126.210049
- deltas
内容を開く
- parent_equity_T
- -1.8199999549286
- cash_T
- -1.8199999549286
- old_shares
- -10233589.356726
- ordinary_issued_change
- -10275249
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 10275249
- execution_price_KRW
- 177124.657021
- issuer_cash_amount_T
- 1.8199999549286
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.995946
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5657709118
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 113722409
- ordinary_outstanding
- 5647433869
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6042303.468295
- 現金（億）
- 1429151.237237
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47376.588586
- 36
内容を開く
- 日付
2028-08-28
- year
- 1.8097193702943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41640.955339
- deltas
- cash_T
- -4.737658858554
- dividend_payable_T
- -4.737658858554
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.737658858554
- company_preferred_dividend_paid_T
- 0.556611820352
- company_ordinary_dividend_paid_T
- 4.181047038202
- old_cohort_entitlement_fixed_at_exdate_shares
- 5634770681.802
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 113722409
- ordinary_outstanding
- 5647433869
- preferred_issued
- 753195968
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6042303.468295
- 現金（億）
- 1381774.648652
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 37
内容を開く
- 日付
2028-09-16
- year
- 1.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.1760000249504
- cash_T
- -1.1760000249504
- preferred_issued
- -8260247
- details
内容を開く
- repurchased_preferred_shares
- 8260247
- execution_price_pref_KRW
- 142368.627106
- issuer_cash_amount_T
- 1.1760000249504
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 113722409
- ordinary_outstanding
- 5647433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6030543.468046
- 現金（億）
- 1370014.648402
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 38
内容を開く
- 日付
2028-09-28
- year
- 1.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5647433869
- preferred_entitled_shares
- 744935721
- old_common_entitled_shares
- 5624537092.4452
- common_dps_KRW
- 739
- preferred_dps_KRW
- 739
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 113722409
- ordinary_outstanding
- 5647433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 6030543.468046
- 現金（億）
- 1370014.648402
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 39
内容を開く
- 日付
2028-10-30
- year
- 1.9822039698836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.72396112701
- dividend_payable_T
- 4.72396112701
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 739
- total_dividend_T
- 4.72396112701
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 113722409
- ordinary_outstanding
- 5647433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 5983303.856776
- 現金（億）
- 1370014.648402
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47239.61127
- 40
内容を開く
- 日付
2028-11-27
- year
- 2.0588637919233
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41565.329113
- deltas
- cash_T
- -4.72396112701
- dividend_payable_T
- -4.72396112701
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.72396112701
- company_preferred_dividend_paid_T
- 0.550507497819
- company_ordinary_dividend_paid_T
- 4.173453629191
- old_cohort_entitlement_fixed_at_exdate_shares
- 5624537092.4452
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 113722409
- ordinary_outstanding
- 5647433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 5983303.856776
- 現金（億）
- 1322775.037132
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 41
内容を開く
- 日付
2028-12-02
- year
- 2.072553045859
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 113722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 113722409
- ordinary_outstanding
- 5647433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.995946
- 親会社持分（億）
- 5983303.856776
- 現金（億）
- 1322775.037132
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 42
内容を開く
- 日付
2028-12-15
- year
- 2.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 5983303.856776
- 現金（億）
- 1322775.037132
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 43
内容を開く
- 日付
2028-12-28
- year
- 2.1437371663244
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5670433869
- preferred_entitled_shares
- 744935721
- old_common_entitled_shares
- 5624537092.4452
- common_dps_KRW
- 739
- preferred_dps_KRW
- 740
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 5983303.856776
- 現金（億）
- 1322775.037132
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 44
内容を開く
- 日付
2028-12-31
- year
- 2.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 34.833912077029
- nci_equity_T
- 0.33022014751885
- cash_T
- -20.051667775452
- ppe_T
- 41.66
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 36.001937261428
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 106.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6331642.977546
- 現金（億）
- 1122258.359378
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 45
内容を開く
- 日付
2029-01-29
- year
- 2.2313483915127
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.741703062731
- dividend_payable_T
- 4.741703062731
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 739
- preferred_per_share_KRW
- 740
- total_dividend_T
- 4.741703062731
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5761156278
- common_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5624537092.4452
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6284225.946919
- 現金（億）
- 1122258.359378
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47417.030627
- 46
内容を開く
- 日付
2029-03-16
- year
- 2.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 17918.195747
- deltas
内容を開く
- parent_equity_T
- -1.8064409988841
- cash_T
- -1.8064409988841
- old_shares
- -10327518.43258
- ordinary_issued_change
- -10411792
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 10411792
- execution_price_KRW
- 173499.52812
- issuer_cash_amount_T
- 1.8064409988841
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.991906
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5670433869
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6266161.53693
- 現金（億）
- 1104193.949389
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47417.030627
- 47
内容を開く
- 日付
2029-03-29
- year
- 2.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5660022077
- preferred_entitled_shares
- 744935721
- old_common_entitled_shares
- 5614209574.0127
- common_dps_KRW
- 728
- preferred_dps_KRW
- 728
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 744935721
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6266161.53693
- 現金（億）
- 1104193.949389
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47417.030627
- 48
内容を開く
- 日付
2029-04-16
- year
- 2.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -0.84300584277214
- cash_T
- -0.84300584277214
- preferred_issued
- -6022221
- details
内容を開く
- repurchased_preferred_shares
- 6022221
- execution_price_pref_KRW
- 139982.548427
- issuer_cash_amount_T
- 0.84300584277214
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6257731.478502
- 現金（億）
- 1095763.890961
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47417.030627
- 49
内容を開く
- 日付
2029-04-20
- year
- 2.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41565.329113
- deltas
- cash_T
- -4.741703062731
- dividend_payable_T
- -4.741703062731
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.741703062731
- company_preferred_dividend_paid_T
- 0.55125243354
- company_ordinary_dividend_paid_T
- 4.190450629191
- old_cohort_entitlement_fixed_at_exdate_shares
- 5624537092.4452
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6257731.478502
- 現金（億）
- 1048346.860334
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 50
内容を開く
- 日付
2029-04-30
- year
- 2.4804928131417
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.662809276944
- dividend_payable_T
- 4.662809276944
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 728
- total_dividend_T
- 4.662809276944
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6211103.385733
- 現金（億）
- 1048346.860334
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46628.092769
- 51
内容を開く
- 日付
2029-05-28
- year
- 2.5571526351814
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40871.445699
- deltas
- cash_T
- -4.662809276944
- dividend_payable_T
- -4.662809276944
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 4.662809276944
- company_preferred_dividend_paid_T
- 0.542313204888
- company_ordinary_dividend_paid_T
- 4.120496072056
- old_cohort_entitlement_fixed_at_exdate_shares
- 5614209574.0127
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6211103.385733
- 現金（億）
- 1001718.767564
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 52
内容を開く
- 日付
2029-06-28
- year
- 2.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5660022077
- preferred_entitled_shares
- 738913500
- old_common_entitled_shares
- 5614209574.0127
- common_dps_KRW
- 728
- preferred_dps_KRW
- 728
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6211103.385733
- 現金（億）
- 1001718.767564
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 53
内容を開く
- 日付
2029-07-30
- year
- 2.7296372347707
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.658425100056
- dividend_payable_T
- 4.658425100056
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 728
- total_dividend_T
- 4.658425100056
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5750744486
- common_treasury
- 90722409
- ordinary_outstanding
- 5660022077
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5614209574.0127
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6164519.134732
- 現金（億）
- 1001718.767564
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46584.251001
- 54
内容を開く
- 日付
2029-08-16
- year
- 2.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 11945.463367
- deltas
内容を開く
- parent_equity_T
- -1.2042939524177
- cash_T
- -1.2042939524177
- old_shares
- -6988533.8753759
- ordinary_issued_change
- -7045561
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 7045561
- execution_price_KRW
- 170929.46217
- issuer_cash_amount_T
- 1.2042939524177
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.991906
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5660022077
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 90722409
- ordinary_outstanding
- 5652976516
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6152476.195208
- 現金（億）
- 989675.82804
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46584.251001
- 55
内容を開く
- 日付
2029-08-27
- year
- 2.8062970568104
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40871.445699
- deltas
- cash_T
- -4.658425100056
- dividend_payable_T
- -4.658425100056
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.658425100056
- company_preferred_dividend_paid_T
- 0.537929028
- company_ordinary_dividend_paid_T
- 4.120496072056
- old_cohort_entitlement_fixed_at_exdate_shares
- 5614209574.0127
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 90722409
- ordinary_outstanding
- 5652976516
- preferred_issued
- 738913500
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6152476.195208
- 現金（億）
- 943091.57704
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 56
内容を開く
- 日付
2029-09-16
- year
- 2.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -0.77815920892552
- cash_T
- -0.77815920892552
- preferred_issued
- -5627197
- details
内容を開く
- repurchased_preferred_shares
- 5627197
- execution_price_pref_KRW
- 138285.403714
- issuer_cash_amount_T
- 0.77815920892552
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 90722409
- ordinary_outstanding
- 5652976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6144694.603119
- 現金（億）
- 935309.98495
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 57
内容を開く
- 日付
2029-09-27
- year
- 2.8911704312115
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5652976516
- preferred_entitled_shares
- 733286303
- old_common_entitled_shares
- 5607221040.1373
- common_dps_KRW
- 728
- preferred_dps_KRW
- 728
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 90722409
- ordinary_outstanding
- 5652976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6144694.603119
- 現金（億）
- 935309.98495
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 58
内容を開く
- 日付
2029-10-29
- year
- 2.9787816563997
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.649199332232
- dividend_payable_T
- 4.649199332232
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 728
- total_dividend_T
- 4.649199332232
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 90722409
- ordinary_outstanding
- 5652976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6098202.609797
- 現金（億）
- 935309.98495
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46491.993322
- 59
内容を開く
- 日付
2029-11-27
- year
- 3.0581793292266
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40820.569172
- deltas
- cash_T
- -4.649199332232
- dividend_payable_T
- -4.649199332232
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.649199332232
- company_preferred_dividend_paid_T
- 0.533832428584
- company_ordinary_dividend_paid_T
- 4.115366903648
- old_cohort_entitlement_fixed_at_exdate_shares
- 5607221040.1373
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 90722409
- ordinary_outstanding
- 5652976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6098202.609797
- 現金（億）
- 888817.991628
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 60
内容を開く
- 日付
2029-12-02
- year
- 3.0718685831622
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 90722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 90722409
- ordinary_outstanding
- 5652976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.991906
- 親会社持分（億）
- 6098202.609797
- 現金（億）
- 888817.991628
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 61
内容を開く
- 日付
2029-12-15
- year
- 3.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.987887
- 親会社持分（億）
- 6098202.609797
- 現金（億）
- 888817.991628
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 62
内容を開く
- 日付
2029-12-27
- year
- 3.1403148528405
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5675976516
- preferred_entitled_shares
- 733286303
- old_common_entitled_shares
- 5607221040.1373
- common_dps_KRW
- 728
- preferred_dps_KRW
- 729
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.987887
- 親会社持分（億）
- 6098202.609797
- 現金（億）
- 888817.991628
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 63
内容を開く
- 日付
2029-12-31
- year
- 3.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 26.409976479178
- nci_equity_T
- 0.24145730028718
- cash_T
- -14.204366220535
- ppe_T
- 37.3
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 27.467048104537
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 112
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.987887
- 親会社持分（億）
- 6362302.374588
- 現金（億）
- 746774.329423
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 64
内容を開く
- 日付
2030-01-29
- year
- 3.2306639288159
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.666676618535
- dividend_payable_T
- 4.666676618535
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 728
- preferred_per_share_KRW
- 729
- total_dividend_T
- 4.666676618535
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5743698925
- common_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5607221040.1373
- old_cohort_ownership_fraction_of_common
- 0.987887
- 親会社持分（億）
- 6315635.608403
- 現金（億）
- 746774.329423
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46666.766185
- 65
内容を開く
- 日付
2030-03-16
- year
- 3.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 27940.197873
- deltas
内容を開く
- parent_equity_T
- -2.8282799240765
- cash_T
- -2.8282799240765
- old_shares
- -16687576.73327
- ordinary_issued_change
- -16892199
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 16892199
- execution_price_KRW
- 167431.127473
- issuer_cash_amount_T
- 2.8282799240765
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.987887
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5675976516
- after
内容を開く
- common_issued
- 5726806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5659084317
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.987887
- 親会社持分（億）
- 6287352.809162
- 現金（億）
- 718491.530182
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46666.766185
- 66
内容を開く
- 日付
2030-03-28
- year
- 3.3894592744695
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5659084317
- preferred_entitled_shares
- 733286303
- old_common_entitled_shares
- 5590533463.404
- common_dps_KRW
- 717
- preferred_dps_KRW
- 717
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5726806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5659084317
- preferred_issued
- 733286303
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.987887
- 親会社持分（億）
- 6287352.809162
- 現金（億）
- 718491.530182
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46666.766185
- 67
内容を開く
- 日付
2030-04-16
- year
- 3.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.3198640575894
- cash_T
- -1.3198640575894
- preferred_issued
- -9707184
- details
内容を開く
- repurchased_preferred_shares
- 9707184
- execution_price_pref_KRW
- 135967.7593
- issuer_cash_amount_T
- 1.3198640575894
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5726806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5659084317
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.987887
- 親会社持分（億）
- 6274154.168586
- 現金（億）
- 705292.889606
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46666.766185
- 68
内容を開く
- 日付
2030-04-17
- year
- 3.4442162902122
- 種類
paid_new_common_issuance
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- 15.355658604443
- cash_T
- 15.355658604443
- common_issued
- 100000000
- details
内容を開く
- subscription_price_KRW
- 153556.586044
- shares_issued
- 100000000
- issuer_cash_amount_T
- -15.355658604443
- old_cohort_cash_T
- 0
- not_SBC_grant
- はい
- after
内容を開く
- common_issued
- 5826806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5759084317
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6427710.754631
- 現金（億）
- 858849.47565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46666.766185
- 69
内容を開く
- 日付
2030-04-22
- year
- 3.4579055441478
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40820.569172
- deltas
- cash_T
- -4.666676618535
- dividend_payable_T
- -4.666676618535
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.666676618535
- company_preferred_dividend_paid_T
- 0.534565714887
- company_ordinary_dividend_paid_T
- 4.132110903648
- old_cohort_entitlement_fixed_at_exdate_shares
- 5607221040.1373
- after
内容を開く
- common_issued
- 5826806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5759084317
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6427710.754631
- 現金（億）
- 812182.709465
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 70
内容を開く
- 日付
2030-04-29
- year
- 3.4770704996578
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.58332973454
- dividend_payable_T
- 4.58332973454
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 717
- total_dividend_T
- 4.58332973454
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5826806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5759084317
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6381877.457285
- 現金（億）
- 812182.709465
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45833.297345
- 71
内容を開く
- 日付
2030-05-27
- year
- 3.5537303216975
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40084.124933
- deltas
- cash_T
- -4.58332973454
- dividend_payable_T
- -4.58332973454
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 4.58332973454
- company_preferred_dividend_paid_T
- 0.525766279251
- company_ordinary_dividend_paid_T
- 4.057563455289
- old_cohort_entitlement_fixed_at_exdate_shares
- 5590533463.404
- after
内容を開く
- common_issued
- 5826806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5759084317
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6381877.457285
- 現金（億）
- 766349.41212
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 72
内容を開く
- 日付
2030-06-27
- year
- 3.6386036960986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5759084317
- preferred_entitled_shares
- 723579119
- old_common_entitled_shares
- 5590533463.404
- common_dps_KRW
- 717
- preferred_dps_KRW
- 717
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5826806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5759084317
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6381877.457285
- 現金（億）
- 766349.41212
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 73
内容を開く
- 日付
2030-07-29
- year
- 3.7262149212868
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.648069683612
- dividend_payable_T
- 4.648069683612
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 717
- total_dividend_T
- 4.648069683612
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5826806726
- common_treasury
- 67722409
- ordinary_outstanding
- 5759084317
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5590533463.404
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6335396.760449
- 現金（億）
- 766349.41212
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46480.696836
- 74
内容を開く
- 日付
2030-08-16
- year
- 3.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 18303.366105
- deltas
内容を開く
- parent_equity_T
- -1.8855200379735
- cash_T
- -1.8855200379735
- old_shares
- -11096247.540703
- ordinary_issued_change
- -11430792
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 11430792
- execution_price_KRW
- 164950.953352
- issuer_cash_amount_T
- 1.8855200379735
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.970733
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5759084317
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 67722409
- ordinary_outstanding
- 5747653525
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6316541.560069
- 現金（億）
- 747494.21174
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46480.696836
- 75
内容を開く
- 日付
2030-08-27
- year
- 3.8056125941136
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40084.124933
- deltas
- cash_T
- -4.648069683612
- dividend_payable_T
- -4.648069683612
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 4.648069683612
- company_preferred_dividend_paid_T
- 0.518806228323
- company_ordinary_dividend_paid_T
- 4.129263455289
- old_cohort_entitlement_fixed_at_exdate_shares
- 5590533463.404
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 67722409
- ordinary_outstanding
- 5747653525
- preferred_issued
- 723579119
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6316541.560069
- 現金（億）
- 701013.514904
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 76
内容を開く
- 日付
2030-09-16
- year
- 3.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.2183359990629
- cash_T
- -1.2183359990629
- preferred_issued
- -9070447
- details
内容を開く
- repurchased_preferred_shares
- 9070447
- execution_price_pref_KRW
- 134319.289784
- issuer_cash_amount_T
- 1.2183359990629
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 67722409
- ordinary_outstanding
- 5747653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6304358.200079
- 現金（億）
- 688830.154913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 77
内容を開く
- 日付
2030-09-26
- year
- 3.8877481177276
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5747653525
- preferred_entitled_shares
- 714508672
- old_common_entitled_shares
- 5579437215.8633
- common_dps_KRW
- 717
- preferred_dps_KRW
- 717
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 67722409
- ordinary_outstanding
- 5747653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6304358.200079
- 現金（億）
- 688830.154913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 78
内容を開く
- 日付
2030-10-29
- year
- 3.9780971937029
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.633370295249
- dividend_payable_T
- 4.633370295249
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 717
- total_dividend_T
- 4.633370295249
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 67722409
- ordinary_outstanding
- 5747653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6258024.497126
- 現金（億）
- 688830.154913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46333.702952
- 79
内容を開く
- 日付
2030-11-27
- year
- 4.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40004.564838
- deltas
- cash_T
- -4.633370295249
- dividend_payable_T
- -4.633370295249
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.633370295249
- company_preferred_dividend_paid_T
- 0.512302717824
- company_ordinary_dividend_paid_T
- 4.121067577425
- old_cohort_entitlement_fixed_at_exdate_shares
- 5579437215.8633
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 67722409
- ordinary_outstanding
- 5747653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6258024.497126
- 現金（億）
- 642496.451961
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 80
内容を開く
- 日付
2030-12-02
- year
- 4.0711841204654
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 67722409
- shares_needed_for_grant
- 23000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 67722409
- ordinary_outstanding
- 5747653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.970733
- 親会社持分（億）
- 6258024.497126
- 現金（億）
- 642496.451961
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 81
内容を開く
- 日付
2030-12-15
- year
- 4.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6258024.497126
- 現金（億）
- 642496.451961
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 82
内容を開く
- 日付
2030-12-27
- year
- 4.1396303901437
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5770653525
- preferred_entitled_shares
- 714508672
- old_common_entitled_shares
- 5579437215.8633
- common_dps_KRW
- 717
- preferred_dps_KRW
- 718
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6258024.497126
- 現金（億）
- 642496.451961
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 83
内容を開く
- 日付
2030-12-31
- year
- 4.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 52.170948984636
- nci_equity_T
- 0.51290017167195
- cash_T
- -0.40395084369231
- ppe_T
- 36.532
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 53.567324199226
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 119.2
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6779733.986973
- 現金（億）
- 638456.943524
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 84
内容を開く
- 日付
2031-01-29
- year
- 4.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.650575803921
- dividend_payable_T
- 4.650575803921
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 717
- preferred_per_share_KRW
- 718
- total_dividend_T
- 4.650575803921
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5815375934
- common_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5579437215.8633
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6733228.228933
- 現金（億）
- 638456.943524
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46505.758039
- 85
内容を開く
- 日付
2031-03-16
- year
- 4.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 27820.737985
- deltas
内容を開く
- parent_equity_T
- -2.8774199530862
- cash_T
- -2.8774199530862
- old_shares
- -17218469.295825
- ordinary_issued_change
- -17808574
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 17808574
- execution_price_KRW
- 161574.978046
- issuer_cash_amount_T
- 2.8774199530862
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.966864
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5770653525
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6704454.029403
- 現金（億）
- 609682.743993
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46505.758039
- 86
内容を開く
- 日付
2031-03-27
- year
- 4.3860369609856
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5752844951
- preferred_entitled_shares
- 714508672
- old_common_entitled_shares
- 5562218746.5675
- common_dps_KRW
- 706
- preferred_dps_KRW
- 706
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 714508672
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6704454.029403
- 現金（億）
- 609682.743993
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46505.758039
- 87
内容を開く
- 日付
2031-04-16
- year
- 4.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.3427959751252
- cash_T
- -1.3427959751252
- preferred_issued
- -10167450
- details
内容を開く
- repurchased_preferred_shares
- 10167450
- execution_price_pref_KRW
- 132068.116895
- issuer_cash_amount_T
- 1.3427959751252
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6691026.069651
- 現金（億）
- 596254.784242
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 46505.758039
- 88
内容を開く
- 日付
2031-04-21
- year
- 4.4544832306639
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 40004.564838
- deltas
- cash_T
- -4.650575803921
- dividend_payable_T
- -4.650575803921
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.650575803921
- company_preferred_dividend_paid_T
- 0.513017226496
- company_ordinary_dividend_paid_T
- 4.137558577425
- old_cohort_entitlement_fixed_at_exdate_shares
- 5579437215.8633
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6691026.069651
- 現金（億）
- 549749.026202
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 89
内容を開く
- 日付
2031-04-29
- year
- 4.476386036961
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.565951657838
- dividend_payable_T
- 4.565951657838
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 706
- total_dividend_T
- 4.565951657838
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6645366.553073
- 現金（億）
- 549749.026202
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45659.516578
- 90
内容を開く
- 日付
2031-05-27
- year
- 4.5530458590007
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 39269.264351
- deltas
- cash_T
- -4.565951657838
- dividend_payable_T
- -4.565951657838
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 4.565951657838
- company_preferred_dividend_paid_T
- 0.504443122432
- company_ordinary_dividend_paid_T
- 4.061508535406
- old_cohort_entitlement_fixed_at_exdate_shares
- 5562218746.5675
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6645366.553073
- 現金（億）
- 504089.509624
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 91
内容を開く
- 日付
2031-06-26
- year
- 4.6351813826146
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5752844951
- preferred_entitled_shares
- 704341222
- old_common_entitled_shares
- 5562218746.5675
- common_dps_KRW
- 706
- preferred_dps_KRW
- 706
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6645366.553073
- 現金（億）
- 504089.509624
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 92
内容を開く
- 日付
2031-07-29
- year
- 4.72553045859
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.558773438138
- dividend_payable_T
- 4.558773438138
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 706
- total_dividend_T
- 4.558773438138
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5797567360
- common_treasury
- 44722409
- ordinary_outstanding
- 5752844951
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5562218746.5675
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6599778.818692
- 現金（億）
- 504089.509624
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45587.734381
- 93
内容を開く
- 日付
2031-08-16
- year
- 4.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 18547.159014
- deltas
内容を開く
- parent_equity_T
- -1.9182800057545
- cash_T
- -1.9182800057545
- old_shares
- -11651575.714386
- ordinary_issued_change
- -12050894
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 12050894
- execution_price_KRW
- 159181.551655
- issuer_cash_amount_T
- 1.9182800057545
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.966864
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5752844951
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 44722409
- ordinary_outstanding
- 5740794057
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5550567170.8531
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6580596.018634
- 現金（億）
- 484906.709567
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45587.734381
- 94
内容を開く
- 日付
2031-08-27
- year
- 4.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 39269.264351
- deltas
- cash_T
- -4.558773438138
- dividend_payable_T
- -4.558773438138
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 4.558773438138
- company_preferred_dividend_paid_T
- 0.497264902732
- company_ordinary_dividend_paid_T
- 4.061508535406
- old_cohort_entitlement_fixed_at_exdate_shares
- 5562218746.5675
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 44722409
- ordinary_outstanding
- 5740794057
- preferred_issued
- 704341222
- old_cohort_common_shares
- 5550567170.8531
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6580596.018634
- 現金（億）
- 439318.975185
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 95
内容を開く
- 日付
2031-09-16
- year
- 4.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.2395040363395
- cash_T
- -1.2395040363395
- preferred_issued
- -9500523
- details
内容を開く
- repurchased_preferred_shares
- 9500523
- execution_price_pref_KRW
- 130466.926541
- issuer_cash_amount_T
- 1.2395040363395
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 44722409
- ordinary_outstanding
- 5740794057
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5550567170.8531
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6568200.978271
- 現金（億）
- 426923.934822
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 96
内容を開く
- 日付
2031-09-26
- year
- 4.8870636550308
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5740794057
- preferred_entitled_shares
- 694840699
- old_common_entitled_shares
- 5550567170.8531
- common_dps_KRW
- 706
- preferred_dps_KRW
- 706
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 44722409
- ordinary_outstanding
- 5740794057
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5550567170.8531
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6568200.978271
- 現金（億）
- 426923.934822
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 97
内容を開く
- 日付
2031-10-29
- year
- 4.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.543558137736
- dividend_payable_T
- 4.543558137736
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 706
- total_dividend_T
- 4.543558137736
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 44722409
- ordinary_outstanding
- 5740794057
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5550567170.8531
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6522765.396893
- 現金（億）
- 426923.934822
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45435.581377
- 98
内容を開く
- 日付
2031-11-27
- year
- 5.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 39187.004226
- deltas
- cash_T
- -4.543558137736
- dividend_payable_T
- -4.543558137736
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.543558137736
- company_preferred_dividend_paid_T
- 0.490557533494
- company_ordinary_dividend_paid_T
- 4.053000604242
- old_cohort_entitlement_fixed_at_exdate_shares
- 5550567170.8531
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 44722409
- ordinary_outstanding
- 5740794057
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5550567170.8531
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6522765.396893
- 現金（億）
- 381488.353444
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 99
内容を開く
- 日付
2031-12-02
- year
- 5.0704996577687
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 1945.695555
- deltas
内容を開く
- parent_equity_T
- -0.20123776788648
- cash_T
- -0.20123776788648
- old_shares
- -1235256.759251
- ordinary_issued_change
- 0
- treasury_change
- 1277591
- details
内容を開く
- repurchased_shares
- 1277591
- execution_price_KRW
- 157513.451399
- issuer_cash_amount_T
- 0.20123776788648
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.966864
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5740794057
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 46000000
- ordinary_outstanding
- 5739516466
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5549331914.0938
- old_cohort_ownership_fraction_of_common
- 0.966864
- 親会社持分（億）
- 6520753.019214
- 現金（億）
- 379475.975766
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 100
内容を開く
- 日付
2031-12-15
- year
- 5.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5549331914.0938
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 6520753.019214
- 現金（億）
- 379475.975766
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 101
内容を開く
- 日付
2031-12-29
- year
- 5.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5762516466
- preferred_entitled_shares
- 694840699
- old_common_entitled_shares
- 5549331914.0938
- common_dps_KRW
- 706
- preferred_dps_KRW
- 707
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5549331914.0938
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 6520753.019214
- 現金（億）
- 379475.975766
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 102
内容を開く
- 日付
2031-12-31
- year
- 5.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 72.914997287579
- nci_equity_T
- 0.73147980931188
- cash_T
- 18.526677096891
- ppe_T
- 32.564
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 74.584597049219
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 123.2
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5549331914.0938
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7249902.99209
- 現金（億）
- 564742.746734
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 103
内容を開く
- 日付
2032-01-29
- year
- 5.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.559588999189
- dividend_payable_T
- 4.559588999189
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 706
- preferred_per_share_KRW
- 707
- total_dividend_T
- 4.559588999189
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5785516466
- common_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5549331914.0938
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7204307.102098
- 現金（億）
- 564742.746734
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45595.889992
- 104
内容を開く
- 日付
2032-03-16
- year
- 5.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 28182.917506
- deltas
内容を開く
- parent_equity_T
- -2.9265599661852
- cash_T
- -2.9265599661852
- old_shares
- -18076581.431631
- ordinary_issued_change
- -18771016
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 18771016
- execution_price_KRW
- 155908.447693
- issuer_cash_amount_T
- 2.9265599661852
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963005
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5762516466
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7175041.502437
- 現金（億）
- 535477.147073
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45595.889992
- 105
内容を開く
- 日付
2032-03-29
- year
- 5.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5743745450
- preferred_entitled_shares
- 694840699
- old_common_entitled_shares
- 5531255332.6622
- common_dps_KRW
- 695
- preferred_dps_KRW
- 695
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 694840699
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7175041.502437
- 現金（億）
- 535477.147073
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45595.889992
- 106
内容を開く
- 日付
2032-04-16
- year
- 5.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.3657279685859
- cash_T
- -1.3657279685859
- preferred_issued
- -10647283
- details
内容を開く
- repurchased_preferred_shares
- 10647283
- execution_price_pref_KRW
- 128270.091871
- issuer_cash_amount_T
- 1.3657279685859
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7161384.222751
- 現金（億）
- 521819.867387
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 45595.889992
- 107
内容を開く
- 日付
2032-04-20
- year
- 5.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 39178.283314
- deltas
- cash_T
- -4.559588999189
- dividend_payable_T
- -4.559588999189
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 4.559588999189
- company_preferred_dividend_paid_T
- 0.491252374193
- company_ordinary_dividend_paid_T
- 4.068336624996
- old_cohort_entitlement_fixed_at_exdate_shares
- 5549331914.0938
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7161384.222751
- 現金（億）
- 476223.977395
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 108
内容を開く
- 日付
2032-04-29
- year
- 5.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.474817373555
- dividend_payable_T
- 4.474817373555
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 695
- total_dividend_T
- 4.474817373555
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7116636.049015
- 現金（億）
- 476223.977395
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44748.173736
- 109
内容を開く
- 日付
2032-05-27
- year
- 5.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 38442.224562
- deltas
- cash_T
- -4.474817373555
- dividend_payable_T
- -4.474817373555
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 4.474817373555
- company_preferred_dividend_paid_T
- 0.482914285805
- company_ordinary_dividend_paid_T
- 3.99190308775
- old_cohort_entitlement_fixed_at_exdate_shares
- 5531255332.6622
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7116636.049015
- 現金（億）
- 431475.803659
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 110
内容を開く
- 日付
2032-06-28
- year
- 5.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5743745450
- preferred_entitled_shares
- 684193416
- old_common_entitled_shares
- 5531255332.6622
- common_dps_KRW
- 695
- preferred_dps_KRW
- 695
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7116636.049015
- 現金（億）
- 431475.803659
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 111
内容を開く
- 日付
2032-07-29
- year
- 5.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.46741751187
- dividend_payable_T
- 4.46741751187
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 695
- total_dividend_T
- 4.46741751187
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5766745450
- common_treasury
- 23000000
- ordinary_outstanding
- 5743745450
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5531255332.6622
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7071961.873896
- 現金（億）
- 431475.803659
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44674.175119
- 112
内容を開く
- 日付
2032-08-16
- year
- 5.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 18788.611411
- deltas
内容を開く
- parent_equity_T
- -1.9510399505071
- cash_T
- -1.9510399505071
- old_shares
- -12232251.695212
- ordinary_issued_change
- -12702169
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 12702169
- execution_price_KRW
- 153598.960186
- issuer_cash_amount_T
- 1.9510399505071
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963005
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5743745450
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5519023080.967
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7052451.474391
- 現金（億）
- 411965.404154
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44674.175119
- 113
内容を開く
- 日付
2032-08-27
- year
- 5.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 38442.224562
- deltas
- cash_T
- -4.46741751187
- dividend_payable_T
- -4.46741751187
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 4.46741751187
- company_preferred_dividend_paid_T
- 0.47551442412
- company_ordinary_dividend_paid_T
- 3.99190308775
- old_cohort_entitlement_fixed_at_exdate_shares
- 5531255332.6622
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 684193416
- old_cohort_common_shares
- 5519023080.967
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7052451.474391
- 現金（億）
- 367291.229036
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 114
内容を開く
- 日付
2032-09-16
- year
- 5.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.2606719452533
- cash_T
- -1.2606719452533
- preferred_issued
- -9948881
- details
内容を開く
- repurchased_preferred_shares
- 9948881
- execution_price_pref_KRW
- 126714.948671
- issuer_cash_amount_T
- 1.2606719452533
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5519023080.967
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7039844.754939
- 現金（億）
- 354684.509583
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 115
内容を開く
- 日付
2032-09-28
- year
- 5.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5731043281
- preferred_entitled_shares
- 674244535
- old_common_entitled_shares
- 5519023080.967
- common_dps_KRW
- 695
- preferred_dps_KRW
- 695
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5519023080.967
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 7039844.754939
- 現金（億）
- 354684.509583
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 116
内容を開く
- 日付
2032-10-29
- year
- 5.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.45167503212
- dividend_payable_T
- 4.45167503212
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 695
- total_dividend_T
- 4.45167503212
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5519023080.967
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 6995328.004618
- 現金（億）
- 354684.509583
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44516.750321
- 117
内容を開く
- 日付
2032-11-29
- year
- 6.0643394934976
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 38357.210413
- deltas
- cash_T
- -4.45167503212
- dividend_payable_T
- -4.45167503212
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 4.45167503212
- company_preferred_dividend_paid_T
- 0.468599951825
- company_ordinary_dividend_paid_T
- 3.983075080295
- old_cohort_entitlement_fixed_at_exdate_shares
- 5519023080.967
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5519023080.967
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 6995328.004618
- 現金（億）
- 310167.759262
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 118
内容を開く
- 日付
2032-12-02
- year
- 6.072553045859
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 33664.296851
- deltas
内容を開く
- parent_equity_T
- -3.4957553074978
- cash_T
- -3.4957553074978
- old_shares
- -22149113.981232
- ordinary_issued_change
- 0
- treasury_change
- 23000000
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 151989.361196
- issuer_cash_amount_T
- 3.4957553074978
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.963005
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5731043281
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 46000000
- ordinary_outstanding
- 5708043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5496873966.9858
- old_cohort_ownership_fraction_of_common
- 0.963005
- 親会社持分（億）
- 6960370.451543
- 現金（億）
- 275210.206187
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 119
内容を開く
- 日付
2032-12-15
- year
- 6.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5496873966.9858
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 6960370.451543
- 現金（億）
- 275210.206187
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 120
内容を開く
- 日付
2032-12-29
- year
- 6.1464750171116
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5731043281
- preferred_entitled_shares
- 674244535
- old_common_entitled_shares
- 5496873966.9858
- common_dps_KRW
- 695
- preferred_dps_KRW
- 696
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5496873966.9858
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 6960370.451543
- 現金（億）
- 275210.206187
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 121
内容を開く
- 日付
2032-12-31
- year
- 6.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 55.464706874005
- nci_equity_T
- 0.54760643514656
- cash_T
- 19.656513309151
- ppe_T
- 26.8
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 56.904464917938
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 126.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5496873966.9858
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7515017.520283
- 現金（億）
- 471775.339278
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 122
内容を開く
- 日付
2033-01-31
- year
- 6.2368240930869
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.452349276655
- dividend_payable_T
- 4.452349276655
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 695
- preferred_per_share_KRW
- 696
- total_dividend_T
- 4.452349276655
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5754043281
- common_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5496873966.9858
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7470494.027516
- 現金（億）
- 471775.339278
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44523.492767
- 123
内容を開く
- 日付
2033-03-16
- year
- 6.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 18551.737679
- deltas
内容を開く
- parent_equity_T
- -1.9342050084678
- cash_T
- -1.9342050084678
- old_shares
- -12330396.53767
- ordinary_issued_change
- -12855677
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 12855677
- execution_price_KRW
- 150455.320904
- issuer_cash_amount_T
- 1.9342050084678
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.95914
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5731043281
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7451151.977431
- 現金（億）
- 452433.289194
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44523.492767
- 124
内容を開く
- 日付
2033-03-29
- year
- 6.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5718187604
- preferred_entitled_shares
- 674244535
- old_common_entitled_shares
- 5484543570.4481
- common_dps_KRW
- 685
- preferred_dps_KRW
- 685
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 674244535
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7451151.977431
- 現金（億）
- 452433.289194
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44523.492767
- 125
内容を開く
- 日付
2033-04-16
- year
- 6.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -0.90262902706182
- cash_T
- -0.90262902706182
- preferred_issued
- -7244724
- details
内容を開く
- repurchased_preferred_shares
- 7244724
- execution_price_pref_KRW
- 124591.223498
- issuer_cash_amount_T
- 0.90262902706182
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7442125.687161
- 現金（億）
- 443406.998923
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 44523.492767
- 126
内容を開く
- 日付
2033-04-20
- year
- 6.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 38203.274071
- deltas
- cash_T
- -4.452349276655
- dividend_payable_T
- -4.452349276655
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 4.452349276655
- company_preferred_dividend_paid_T
- 0.46927419636
- company_ordinary_dividend_paid_T
- 3.983075080295
- old_cohort_entitlement_fixed_at_exdate_shares
- 5496873966.9858
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7442125.687161
- 現金（億）
- 398883.506156
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 127
内容を開く
- 日付
2033-04-29
- year
- 6.4777549623546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.378816015215
- dividend_payable_T
- 4.378816015215
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 685
- total_dividend_T
- 4.378816015215
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7398337.527009
- 現金（億）
- 398883.506156
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43788.160152
- 128
内容を開く
- 日付
2033-05-27
- year
- 6.5544147843943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 37569.123458
- deltas
- cash_T
- -4.378816015215
- dividend_payable_T
- -4.378816015215
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 4.378816015215
- company_preferred_dividend_paid_T
- 0.461857506475
- company_ordinary_dividend_paid_T
- 3.91695850874
- old_cohort_entitlement_fixed_at_exdate_shares
- 5484543570.4481
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7398337.527009
- 現金（億）
- 355095.346004
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 129
内容を開く
- 日付
2033-06-28
- year
- 6.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5718187604
- preferred_entitled_shares
- 666999811
- old_common_entitled_shares
- 5484543570.4481
- common_dps_KRW
- 685
- preferred_dps_KRW
- 685
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7398337.527009
- 現金（億）
- 355095.346004
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 130
内容を開く
- 日付
2033-07-29
- year
- 6.7268993839836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.373853379275
- dividend_payable_T
- 4.373853379275
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 685
- total_dividend_T
- 4.373853379275
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5741187604
- common_treasury
- 23000000
- ordinary_outstanding
- 5718187604
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5484543570.4481
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7354598.993216
- 現金（億）
- 355095.346004
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43738.533793
- 131
内容を開く
- 日付
2033-08-16
- year
- 6.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 12367.824887
- deltas
内容を開く
- parent_equity_T
- -1.2894699814425
- cash_T
- -1.2894699814425
- old_shares
- -8343862.6807517
- ordinary_issued_change
- -8699315
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 8699315
- execution_price_KRW
- 148226.611112
- issuer_cash_amount_T
- 1.2894699814425
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.95914
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5718187604
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5476199707.7673
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7341704.293401
- 現金（億）
- 342200.64619
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43738.533793
- 132
内容を開く
- 日付
2033-08-29
- year
- 6.8117727583847
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 37569.123458
- deltas
- cash_T
- -4.373853379275
- dividend_payable_T
- -4.373853379275
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 4.373853379275
- company_preferred_dividend_paid_T
- 0.456894870535
- company_ordinary_dividend_paid_T
- 3.91695850874
- old_cohort_entitlement_fixed_at_exdate_shares
- 5484543570.4481
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 666999811
- old_cohort_common_shares
- 5476199707.7673
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7341704.293401
- 現金（億）
- 298462.112397
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 133
内容を開く
- 日付
2033-09-16
- year
- 6.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -0.8331960361077
- cash_T
- -0.8331960361077
- preferred_issued
- -6769511
- details
内容を開く
- repurchased_preferred_shares
- 6769511
- execution_price_pref_KRW
- 123080.682801
- issuer_cash_amount_T
- 0.8331960361077
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5476199707.7673
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7333372.33304
- 現金（億）
- 290130.152036
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 134
内容を開く
- 日付
2033-09-28
- year
- 6.8939082819986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709488289
- preferred_entitled_shares
- 660230300
- old_common_entitled_shares
- 5476199707.7673
- common_dps_KRW
- 685
- preferred_dps_KRW
- 685
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5476199707.7673
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7333372.33304
- 現金（億）
- 290130.152036
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 135
内容を開く
- 日付
2033-10-31
- year
- 6.984257357974
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.363257233465
- dividend_payable_T
- 4.363257233465
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 685
- total_dividend_T
- 4.363257233465
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5476199707.7673
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7289739.760706
- 現金（億）
- 290130.152036
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43632.572335
- 136
内容を開く
- 日付
2033-11-28
- year
- 7.0609171800137
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 37511.967998
- deltas
- cash_T
- -4.363257233465
- dividend_payable_T
- -4.363257233465
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 4.363257233465
- company_preferred_dividend_paid_T
- 0.4522577555
- company_ordinary_dividend_paid_T
- 3.910999477965
- old_cohort_entitlement_fixed_at_exdate_shares
- 5476199707.7673
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5476199707.7673
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7289739.760706
- 現金（億）
- 246497.579701
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 137
内容を開く
- 日付
2033-12-02
- year
- 7.0718685831622
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 32356.461473
- deltas
内容を開く
- parent_equity_T
- -3.3734861347911
- cash_T
- -3.3734861347911
- old_shares
- -22060224.472535
- ordinary_issued_change
- 0
- treasury_change
- 23000000
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 146673.310208
- issuer_cash_amount_T
- 3.3734861347911
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.95914
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5709488289
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 46000000
- ordinary_outstanding
- 5686488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5454139483.2948
- old_cohort_ownership_fraction_of_common
- 0.95914
- 親会社持分（億）
- 7256004.899358
- 現金（億）
- 212762.718354
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 138
内容を開く
- 日付
2033-12-15
- year
- 7.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5454139483.2948
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7256004.899358
- 現金（億）
- 212762.718354
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 139
内容を開く
- 日付
2033-12-29
- year
- 7.1457905544148
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709488289
- preferred_entitled_shares
- 660230300
- old_common_entitled_shares
- 5454139483.2948
- common_dps_KRW
- 685
- preferred_dps_KRW
- 686
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5454139483.2948
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7256004.899358
- 現金（億）
- 212762.718354
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 140
内容を開く
- 日付
2033-12-31
- year
- 7.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 37.752854772682
- nci_equity_T
- 0.36097699051256
- cash_T
- 15.126031763195
- ppe_T
- 24.432
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 38.959326010823
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 132
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5454139483.2948
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7633533.447085
- 現金（億）
- 364023.035985
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 141
内容を開く
- 日付
2034-01-30
- year
- 7.233401779603
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.363917463765
- dividend_payable_T
- 4.363917463765
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 685
- preferred_per_share_KRW
- 686
- total_dividend_T
- 4.363917463765
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5732488289
- common_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5454139483.2948
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7589894.272447
- 現金（億）
- 364023.035985
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43639.174638
- 142
内容を開く
- 日付
2034-03-16
- year
- 7.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 28895.58232
- deltas
内容を開く
- parent_equity_T
- -3.0248399287159
- cash_T
- -3.0248399287159
- old_shares
- -19901508.475411
- ordinary_issued_change
- -20833246
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 20833246
- execution_price_KRW
- 145192.925227
- issuer_cash_amount_T
- 3.0248399287159
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.955276
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709488289
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7559645.87316
- 現金（億）
- 333774.636698
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43639.174638
- 143
内容を開く
- 日付
2034-03-29
- year
- 7.3921971252567
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5688655043
- preferred_entitled_shares
- 660230300
- old_common_entitled_shares
- 5434237974.8194
- common_dps_KRW
- 675
- preferred_dps_KRW
- 675
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 660230300
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7559645.87316
- 現金（億）
- 333774.636698
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43639.174638
- 144
内容を開く
- 日付
2034-04-16
- year
- 7.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.4115919784858
- cash_T
- -1.4115919784858
- preferred_issued
- -11664327
- details
内容を開く
- repurchased_preferred_shares
- 11664327
- execution_price_pref_KRW
- 121017.867425
- issuer_cash_amount_T
- 1.4115919784858
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7545529.953375
- 現金（億）
- 319658.716913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 43639.174638
- 145
内容を開く
- 日付
2034-04-20
- year
- 7.4524298425736
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 37360.855461
- deltas
- cash_T
- -4.363917463765
- dividend_payable_T
- -4.363917463765
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 4.363917463765
- company_preferred_dividend_paid_T
- 0.4529179858
- company_ordinary_dividend_paid_T
- 3.910999477965
- old_cohort_entitlement_fixed_at_exdate_shares
- 5454139483.2948
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7545529.953375
- 現金（億）
- 276019.542276
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 146
内容を開く
- 日付
2034-05-01
- year
- 7.482546201232
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.285497606525
- dividend_payable_T
- 4.285497606525
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 675
- total_dividend_T
- 4.285497606525
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7502674.97731
- 現金（億）
- 276019.542276
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 42854.976065
- 147
内容を開く
- 日付
2034-05-29
- year
- 7.5592060232717
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 36681.10633
- deltas
- cash_T
- -4.285497606525
- dividend_payable_T
- -4.285497606525
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 4.285497606525
- company_preferred_dividend_paid_T
- 0.4456554525
- company_ordinary_dividend_paid_T
- 3.839842154025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5434237974.8194
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7502674.97731
- 現金（億）
- 233164.566211
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 148
内容を開く
- 日付
2034-06-28
- year
- 7.6413415468857
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5688655043
- preferred_entitled_shares
- 648565973
- old_common_entitled_shares
- 5434237974.8194
- common_dps_KRW
- 675
- preferred_dps_KRW
- 675
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7502674.97731
- 現金（億）
- 233164.566211
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 149
内容を開く
- 日付
2034-07-31
- year
- 7.7316906228611
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.2776241858
- dividend_payable_T
- 4.2776241858
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 675
- total_dividend_T
- 4.2776241858
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7459898.735452
- 現金（億）
- 233164.566211
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 42776.241858
- 150
内容を開く
- 日付
2034-08-16
- year
- 7.7754962354552
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- debt_T
- 3.6946287637455
- cash_T
- 3.6946287637455
- details
- issuer_cash_amount_T
- -3.6946287637455
- temporary_liquidity_floor_T
- 27.01656
- old_holder_cash_T
- 0
- after
内容を開く
- common_issued
- 5711655043
- common_treasury
- 23000000
- ordinary_outstanding
- 5688655043
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5434237974.8194
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7459898.735452
- 現金（億）
- 270110.853848
- debt_oku
- 208858.287637
- declared_unpaid_dividend_oku
- 42776.241858
- 151
内容を開く
- 日付
2034-08-16
- year
- 7.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 19263.721913
- deltas
内容を開く
- parent_equity_T
- -2.0165599907903
- cash_T
- -2.0165599907903
- old_shares
- -13467163.008346
- ordinary_issued_change
- -14097661
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 14097661
- execution_price_KRW
- 143042.167831
- issuer_cash_amount_T
- 2.0165599907903
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.955276
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5688655043
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7439733.135544
- 現金（億）
- 249945.25394
- debt_oku
- 208858.287637
- declared_unpaid_dividend_oku
- 42776.241858
- 152
内容を開く
- 日付
2034-08-28
- year
- 7.8083504449008
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 36681.10633
- deltas
- cash_T
- -4.2776241858
- dividend_payable_T
- -4.2776241858
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 4.2776241858
- company_preferred_dividend_paid_T
- 0.437782031775
- company_ordinary_dividend_paid_T
- 3.839842154025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5434237974.8194
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7439733.135544
- 現金（億）
- 207169.012082
- debt_oku
- 208858.287637
- declared_unpaid_dividend_oku
- 0
- 153
内容を開く
- 日付
2034-09-16
- year
- 7.8603696098563
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- debt_T
- 5.5806321765903
- cash_T
- 5.5806321765903
- details
- issuer_cash_amount_T
- -5.5806321765903
- temporary_liquidity_floor_T
- 26.303008
- old_holder_cash_T
- 0
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 648565973
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7439733.135544
- 現金（億）
- 262975.333848
- debt_oku
- 264664.609403
- declared_unpaid_dividend_oku
- 0
- 154
内容を開く
- 日付
2034-09-16
- year
- 7.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.3030079986668
- cash_T
- -1.3030079986668
- preferred_issued
- -10899213
- details
内容を開く
- repurchased_preferred_shares
- 10899213
- execution_price_pref_KRW
- 119550.650003
- issuer_cash_amount_T
- 1.3030079986668
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7426703.055557
- 現金（億）
- 249945.253861
- debt_oku
- 264664.609403
- declared_unpaid_dividend_oku
- 0
- 155
内容を開く
- 日付
2034-09-28
- year
- 7.8932238193018
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5674557382
- preferred_entitled_shares
- 637666760
- old_common_entitled_shares
- 5420770811.8111
- common_dps_KRW
- 675
- preferred_dps_KRW
- 675
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7426703.055557
- 現金（億）
- 249945.253861
- debt_oku
- 264664.609403
- declared_unpaid_dividend_oku
- 0
- 156
内容を開く
- 日付
2034-10-30
- year
- 7.9808350444901
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.26075129585
- dividend_payable_T
- 4.26075129585
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 675
- total_dividend_T
- 4.26075129585
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7384095.542599
- 現金（億）
- 249945.253861
- debt_oku
- 264664.609403
- declared_unpaid_dividend_oku
- 42607.512959
- 157
内容を開く
- 日付
2034-11-27
- year
- 8.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 36590.20298
- deltas
- cash_T
- -4.26075129585
- dividend_payable_T
- -4.26075129585
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 4.26075129585
- company_preferred_dividend_paid_T
- 0.430425063
- company_ordinary_dividend_paid_T
- 3.83032623285
- old_cohort_entitlement_fixed_at_exdate_shares
- 5420770811.8111
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7384095.542599
- 現金（億）
- 207337.740903
- debt_oku
- 264664.609403
- declared_unpaid_dividend_oku
- 0
- 158
内容を開く
- 日付
2034-12-02
- year
- 8.0711841204654
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- debt_T
- 2.5162448003748
- cash_T
- 2.5162448003748
- details
- issuer_cash_amount_T
- -2.5162448003748
- temporary_liquidity_floor_T
- 23.255493505858
- old_holder_cash_T
- 0
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5420770811.8111
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7384095.542599
- 現金（億）
- 232500.188907
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 159
内容を開く
- 日付
2034-12-02
- year
- 8.0711841204654
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 31098.961534
- deltas
内容を開く
- parent_equity_T
- -3.255493505858
- cash_T
- -3.255493505858
- old_shares
- -21971357.460784
- ordinary_issued_change
- 0
- treasury_change
- 23000000
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 141543.195907
- issuer_cash_amount_T
- 3.255493505858
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.955276
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5674557382
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 46000000
- ordinary_outstanding
- 5651557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5398799454.3503
- old_cohort_ownership_fraction_of_common
- 0.955276
- 親会社持分（億）
- 7351540.60754
- 現金（億）
- 199945.253848
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 160
内容を開く
- 日付
2034-12-15
- year
- 8.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5398799454.3503
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7351540.60754
- 現金（億）
- 199945.253848
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 161
内容を開く
- 日付
2034-12-28
- year
- 8.1423682409309
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5674557382
- preferred_entitled_shares
- 637666760
- old_common_entitled_shares
- 5398799454.3503
- common_dps_KRW
- 675
- preferred_dps_KRW
- 676
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5398799454.3503
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7351540.60754
- 現金（億）
- 199945.253848
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 162
内容を開く
- 日付
2034-12-31
- year
- 8.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 57.102354245041
- nci_equity_T
- 0.56486229397004
- cash_T
- 20.651416539011
- ppe_T
- 21.46
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 58.563682112504
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 136
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5398799454.3503
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7922564.149991
- 現金（億）
- 406459.419238
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 163
内容を開く
- 日付
2035-01-29
- year
- 8.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.26138896261
- dividend_payable_T
- 4.26138896261
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 675
- preferred_per_share_KRW
- 676
- total_dividend_T
- 4.26138896261
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5697557382
- common_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5398799454.3503
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7879950.260364
- 現金（億）
- 406459.419238
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 42613.889626
- 164
内容を開く
- 日付
2035-03-16
- year
- 8.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 29245.984239
- deltas
内容を開く
- parent_equity_T
- -3.0739800053542
- cash_T
- -3.0739800053542
- old_shares
- -20872904.334897
- ordinary_issued_change
- -21939043
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 21939043
- execution_price_KRW
- 140114.589563
- issuer_cash_amount_T
- 3.0739800053542
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.951405
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5674557382
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7849210.460311
- 現金（億）
- 375719.619185
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 42613.889626
- 165
内容を開く
- 日付
2035-03-29
- year
- 8.3915126625599
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5652618339
- preferred_entitled_shares
- 637666760
- old_common_entitled_shares
- 5377926550.0154
- common_dps_KRW
- 665
- preferred_dps_KRW
- 665
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 637666760
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7849210.460311
- 現金（億）
- 375719.619185
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 42613.889626
- 166
内容を開く
- 日付
2035-04-16
- year
- 8.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.4345240445971
- cash_T
- -1.4345240445971
- preferred_issued
- -12203834
- details
内容を開く
- repurchased_preferred_shares
- 12203834
- execution_price_pref_KRW
- 117546.997493
- issuer_cash_amount_T
- 1.4345240445971
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7834865.219865
- 現金（億）
- 361374.378739
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 42613.889626
- 167
内容を開く
- 日付
2035-04-20
- year
- 8.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 36441.896317
- deltas
- cash_T
- -4.26138896261
- dividend_payable_T
- -4.26138896261
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 4.26138896261
- company_preferred_dividend_paid_T
- 0.43106272976
- company_ordinary_dividend_paid_T
- 3.83032623285
- old_cohort_entitlement_fixed_at_exdate_shares
- 5398799454.3503
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7834865.219865
- 現金（億）
- 318760.489112
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 168
内容を開く
- 日付
2035-04-30
- year
- 8.4791238877481
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.183039590835
- dividend_payable_T
- 4.183039590835
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 665
- total_dividend_T
- 4.183039590835
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7793034.823957
- 現金（億）
- 318760.489112
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 41830.395908
- 169
内容を開く
- 日付
2035-05-28
- year
- 8.5557837097878
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 35763.211558
- deltas
- cash_T
- -4.183039590835
- dividend_payable_T
- -4.183039590835
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 4.183039590835
- company_preferred_dividend_paid_T
- 0.4240483954
- company_ordinary_dividend_paid_T
- 3.758991195435
- old_cohort_entitlement_fixed_at_exdate_shares
- 5377926550.0154
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7793034.823957
- 現金（億）
- 276930.093204
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 170
内容を開く
- 日付
2035-06-28
- year
- 8.6406570841889
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5652618339
- preferred_entitled_shares
- 625462926
- old_common_entitled_shares
- 5377926550.0154
- common_dps_KRW
- 665
- preferred_dps_KRW
- 665
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7793034.823957
- 現金（億）
- 276930.093204
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 171
内容を開く
- 日付
2035-07-30
- year
- 8.7282683093771
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.174924041225
- dividend_payable_T
- 4.174924041225
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 665
- total_dividend_T
- 4.174924041225
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5675618339
- common_treasury
- 23000000
- ordinary_outstanding
- 5652618339
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5377926550.0154
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7751285.583544
- 現金（億）
- 276930.093204
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 41749.240412
- 172
内容を開く
- 日付
2035-08-16
- year
- 8.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 19497.322676
- deltas
内容を開く
- parent_equity_T
- -2.0493199877919
- cash_T
- -2.0493199877919
- old_shares
- -14124497.043938
- ordinary_issued_change
- -14845943
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 14845943
- execution_price_KRW
- 138039.058064
- issuer_cash_amount_T
- 2.0493199877919
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.951405
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5652618339
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7730792.383666
- 現金（億）
- 256436.893326
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 41749.240412
- 173
内容を開く
- 日付
2035-08-27
- year
- 8.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 35763.211558
- deltas
- cash_T
- -4.174924041225
- dividend_payable_T
- -4.174924041225
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 4.174924041225
- company_preferred_dividend_paid_T
- 0.41593284579
- company_ordinary_dividend_paid_T
- 3.758991195435
- old_cohort_entitlement_fixed_at_exdate_shares
- 5377926550.0154
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7730792.383666
- 現金（億）
- 214687.652914
- debt_oku
- 289827.057407
- declared_unpaid_dividend_oku
- 0
- 174
内容を開く
- 日付
2035-09-16
- year
- 8.8596851471595
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- debt_T
- 4.849936093402
- cash_T
- 4.849936093402
- details
- issuer_cash_amount_T
- -4.849936093402
- temporary_liquidity_floor_T
- 26.324176
- old_holder_cash_T
- 0
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 625462926
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7730792.383666
- 現金（億）
- 263187.013848
- debt_oku
- 338326.418341
- declared_unpaid_dividend_oku
- 0
- 175
内容を開く
- 日付
2035-09-16
- year
- 8.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -1.3241760151011
- cash_T
- -1.3241760151011
- preferred_issued
- -11403331
- details
内容を開く
- repurchased_preferred_shares
- 11403331
- execution_price_pref_KRW
- 116121.860806
- issuer_cash_amount_T
- 1.3241760151011
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7717550.623515
- 現金（億）
- 249945.253697
- debt_oku
- 338326.418341
- declared_unpaid_dividend_oku
- 0
- 176
内容を開く
- 日付
2035-09-27
- year
- 8.8898015058179
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5637772396
- preferred_entitled_shares
- 614059595
- old_common_entitled_shares
- 5363802052.9714
- common_dps_KRW
- 665
- preferred_dps_KRW
- 665
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7717550.623515
- 現金（億）
- 249945.253697
- debt_oku
- 338326.418341
- declared_unpaid_dividend_oku
- 0
- 177
内容を開く
- 日付
2035-10-29
- year
- 8.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.157468274015
- dividend_payable_T
- 4.157468274015
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 665
- total_dividend_T
- 4.157468274015
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7675975.940775
- 現金（億）
- 249945.253697
- debt_oku
- 338326.418341
- declared_unpaid_dividend_oku
- 41574.68274
- 178
内容を開く
- 日付
2035-11-27
- year
- 9.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 35669.283652
- deltas
- cash_T
- -4.157468274015
- dividend_payable_T
- -4.157468274015
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 4.157468274015
- company_preferred_dividend_paid_T
- 0.408349630675
- company_ordinary_dividend_paid_T
- 3.74911864334
- old_cohort_entitlement_fixed_at_exdate_shares
- 5363802052.9714
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7675975.940775
- 現金（億）
- 208370.570957
- debt_oku
- 338326.418341
- declared_unpaid_dividend_oku
- 0
- 179
内容を開く
- 日付
2035-12-02
- year
- 9.0704996577687
- 種類
debt_draw_to_fund_issuer_obligations
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- debt_T
- 2.2990961314194
- cash_T
- 2.2990961314194
- details
- issuer_cash_amount_T
- -2.2990961314194
- temporary_liquidity_floor_T
- 23.141627842303
- old_holder_cash_T
- 0
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5363802052.9714
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7675975.940775
- 現金（億）
- 231361.532271
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 180
内容を開く
- 日付
2035-12-02
- year
- 9.0704996577687
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 29889.588807
- deltas
内容を開く
- parent_equity_T
- -3.1416278423033
- cash_T
- -3.1416278423033
- old_shares
- -21882303.603791
- ordinary_issued_change
- 0
- treasury_change
- 23000000
- details
内容を開く
- repurchased_shares
- 23000000
- execution_price_KRW
- 136592.514883
- issuer_cash_amount_T
- 3.1416278423033
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.951405
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 5637772396
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 46000000
- ordinary_outstanding
- 5614772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5341919749.3676
- old_cohort_ownership_fraction_of_common
- 0.951405
- 親会社持分（億）
- 7644559.662352
- 現金（億）
- 199945.253848
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 181
内容を開く
- 日付
2035-12-15
- year
- 9.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -23000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 23000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5341919749.3676
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 7644559.662352
- 現金（億）
- 199945.253848
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 182
内容を開く
- 日付
2035-12-27
- year
- 9.138945927447
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5637772396
- preferred_entitled_shares
- 614059595
- old_common_entitled_shares
- 5341919749.3676
- common_dps_KRW
- 665
- preferred_dps_KRW
- 666
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5341919749.3676
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 7644559.662352
- 現金（億）
- 199945.253848
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 183
内容を開く
- 日付
2035-12-31
- year
- 9.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 80.587504192815
- nci_equity_T
- 0.81232486687465
- cash_T
- 41.95202905969
- ppe_T
- 19.892
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 82.358160276409
- SBC_expense_T
- 2.7
- noncash_SBC_financing_credit_T
- 2.7
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 142.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5341919749.3676
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8450434.70428
- 現金（億）
- 619465.544445
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 184
内容を開く
- 日付
2036-01-29
- year
- 9.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.15808233361
- dividend_payable_T
- 4.15808233361
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 665
- preferred_per_share_KRW
- 666
- total_dividend_T
- 4.15808233361
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5660772396
- common_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5341919749.3676
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8408853.880944
- 現金（億）
- 619465.544445
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 41580.823336
- 185
内容を開く
- 日付
2036-03-16
- year
- 9.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 14796.141882
- deltas
内容を開く
- parent_equity_T
- -1.5615599668807
- cash_T
- -1.5615599668807
- old_shares
- -10943836.25272
- ordinary_issued_change
- -11549941
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 11549941
- execution_price_KRW
- 135200.687768
- issuer_cash_amount_T
- 1.5615599668807
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.947523
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5637772396
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8393238.281275
- 現金（億）
- 603849.944776
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 41580.823336
- 186
内容を開く
- 日付
2036-03-27
- year
- 9.388090349076
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5626222455
- preferred_entitled_shares
- 614059595
- old_common_entitled_shares
- 5330975913.1149
- common_dps_KRW
- 655
- preferred_dps_KRW
- 655
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 614059595
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8393238.281275
- 現金（億）
- 603849.944776
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 41580.823336
- 187
内容を開く
- 日付
2036-04-16
- year
- 9.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -0.728727968644
- cash_T
- -0.728727968644
- preferred_issued
- -6383024
- details
内容を開く
- repurchased_preferred_shares
- 6383024
- execution_price_pref_KRW
- 114166.571933
- issuer_cash_amount_T
- 0.728727968644
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8385951.001589
- 現金（億）
- 596562.66509
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 41580.823336
- 188
内容を開く
- 日付
2036-04-21
- year
- 9.4565366187543
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 35523.766333
- deltas
- cash_T
- -4.15808233361
- dividend_payable_T
- -4.15808233361
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 4.15808233361
- company_preferred_dividend_paid_T
- 0.40896369027
- company_ordinary_dividend_paid_T
- 3.74911864334
- old_cohort_entitlement_fixed_at_exdate_shares
- 5341919749.3676
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8385951.001589
- 現金（億）
- 554981.841754
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 189
内容を開く
- 日付
2036-04-29
- year
- 9.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.08738474275
- dividend_payable_T
- 4.08738474275
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 655
- preferred_per_share_KRW
- 655
- total_dividend_T
- 4.08738474275
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8345077.154161
- 現金（億）
- 554981.841754
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 40873.847428
- 190
内容を開く
- 日付
2036-05-27
- year
- 9.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 34917.892231
- deltas
- cash_T
- -4.08738474275
- dividend_payable_T
- -4.08738474275
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 4.08738474275
- company_preferred_dividend_paid_T
- 0.402209034725
- company_ordinary_dividend_paid_T
- 3.685175708025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5330975913.1149
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8345077.154161
- 現金（億）
- 514107.994326
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 191
内容を開く
- 日付
2036-06-26
- year
- 9.637234770705
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5626222455
- preferred_entitled_shares
- 607676571
- old_common_entitled_shares
- 5330975913.1149
- common_dps_KRW
- 655
- preferred_dps_KRW
- 655
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8345077.154161
- 現金（億）
- 514107.994326
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 192
内容を開く
- 日付
2036-07-29
- year
- 9.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.08320386203
- dividend_payable_T
- 4.08320386203
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 655
- preferred_per_share_KRW
- 655
- total_dividend_T
- 4.08320386203
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5649222455
- common_treasury
- 23000000
- ordinary_outstanding
- 5626222455
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5330975913.1149
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8304245.115541
- 現金（億）
- 514107.994326
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 40832.03862
- 193
内容を開く
- 日付
2036-08-16
- year
- 9.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 9864.094652
- deltas
内容を開く
- parent_equity_T
- -1.0410399847273
- cash_T
- -1.0410399847273
- old_shares
- -7405590.6414147
- ordinary_issued_change
- -7815736
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 7815736
- execution_price_KRW
- 133197.94639
- issuer_cash_amount_T
- 1.0410399847273
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.947523
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5626222455
- after
内容を開く
- common_issued
- 5641406719
- common_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5323570322.4735
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8293834.715694
- 現金（億）
- 503697.594479
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 40832.03862
- 194
内容を開く
- 日付
2036-08-27
- year
- 9.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 34917.892231
- deltas
- cash_T
- -4.08320386203
- dividend_payable_T
- -4.08320386203
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 4.08320386203
- company_preferred_dividend_paid_T
- 0.398028154005
- company_ordinary_dividend_paid_T
- 3.685175708025
- old_cohort_entitlement_fixed_at_exdate_shares
- 5330975913.1149
- after
内容を開く
- common_issued
- 5641406719
- common_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 607676571
- old_cohort_common_shares
- 5323570322.4735
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8293834.715694
- 現金（億）
- 462865.555858
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 195
内容を開く
- 日付
2036-09-16
- year
- 9.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -0.67267201884258
- cash_T
- -0.67267201884258
- preferred_issued
- -5964334
- details
内容を開く
- repurchased_preferred_shares
- 5964334
- execution_price_pref_KRW
- 112782.419436
- issuer_cash_amount_T
- 0.67267201884258
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5641406719
- common_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 601712237
- old_cohort_common_shares
- 5323570322.4735
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8287107.995505
- 現金（億）
- 456138.83567
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 196
内容を開く
- 日付
2036-09-26
- year
- 9.8891170431211
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5618406719
- preferred_entitled_shares
- 601712237
- old_common_entitled_shares
- 5323570322.4735
- common_dps_KRW
- 655
- preferred_dps_KRW
- 655
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5641406719
- common_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 601712237
- old_cohort_common_shares
- 5323570322.4735
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8287107.995505
- 現金（億）
- 456138.83567
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 0
- 197
内容を開く
- 日付
2036-10-29
- year
- 9.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.07417791618
- dividend_payable_T
- 4.07417791618
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 655
- preferred_per_share_KRW
- 655
- total_dividend_T
- 4.07417791618
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5641406719
- common_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 601712237
- old_cohort_common_shares
- 5323570322.4735
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8246366.216344
- 現金（億）
- 456138.83567
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 40741.779162
- 198
内容を開く
- 日付
2036-11-06
- year
- 10.001368925394
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 56.990862631
- nci_equity_T
- 0.569221187
- cash_T
- 34.213160867
- ppe_T
- 14.377377049
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 58.344145263
- SBC_expense_T
- 2.294262295
- noncash_SBC_financing_credit_T
- 2.294262295
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 124.4
- noncash_investment_marks_excluded_from_operating_CFO_T
- 0
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5641406719
- common_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 601712237
- old_cohort_common_shares
- 5323570322.4735
- old_cohort_ownership_fraction_of_common
- 0.947523
- 親会社持分（億）
- 8816274.842654
- 現金（億）
- 798270.444344
- debt_oku
- 361317.379655
- declared_unpaid_dividend_oku
- 40741.779162
- 期間内株主受取
- 2172065.150161
- 終価
- 4038396.771501
- terminal
内容を開く
- 日付
2036-11-06
- valuation_type
normalized operating FCFF after expensed SBC + non-operating net assets, less NCI and discounted ALL future employee share grants (inventory dilution or new repurchase cash), not market P/E
- ordinary_earnings_normalization_window
2033-2036; 2036 311-day partial annualized by 366/311; 2037 normalized EBIT grows at scenario g
- normalized_2037_sales_oku
- 6339120.066875
- normalized_2037_operating_profit_oku
- 856318.649725
- sustainable_operating_tax_rate
- 0.265
- normalized_2037_EBIT_after_tax_oku
- 629394.207548
- normalized_DA_oku
- 1195907.16
- normalized_CAPEX_oku
- 1404528
- normalized_extra_working_capital_oku
- 684.624967
- normalized_SBC_expense_already_in_operating_profit_oku
- 27243
- noncash_SBC_capital_cashflow_adjustment_not_income_oku
- 27243
- SBC_double_cost_no_past_expense_repeated
- はい
- 2037_FCFF_before_future_employee_replacement_oku
- 447331.742581
- perpetuity_capital_cost
- 0.143
- terminal_perpetual_growth
- 0.009
- operating_EV_pre_employee_replenishment_oku
- 3338296.586423
- nci_economic_claim_oku
- 197334.172381
- liquid_assets_oku
- 798270.444344
- nonoperating_financial_investments_oku
- 1270896.933713
- financial_debt_oku
- 361317.379655
- already_declared_unpaid_dividend_liability_oku
- 40741.779162
- company_two_class_equity_before_future_employee_grants_oku
- 4808070.633282
- parent_equity_for_two_share_classes_pre_future_replacement_oku
- 4808070.633282
- 2037_plus_grant_shares_per_year
- 23000000
- already_funded_treasury_shares_2036_terminal
- 23000000
- inventory_years_covered_before_new_purchases
- 1
- new_stock_replacement_cash_first_2037_oku
- 0
- 2037_first_year_dilution_of_existing_treasury_economic_value_oku
- 17448.88686
- new_stock_replacement_2037_plus_present_value_at_2036_oku
- 114975.29163
- existing_treasury_future_delivery_dilution_PV_oku
- 15269.265687
- all_future_employee_stock_economic_cost_PV_oku
- 130244.557317
- all_future_grant_economic_burden_multiplier
- 0.027842967
- cash_purchase_only_burden_multiplier
- 0.024578787
- existing_inventory_dilution_burden_multiplier
- 0.00326418
- already_funded_treasury_dilution_is_nonzero_if_stock_delivered
- はい
- capital_cost_legal_class_split_method
ordinary and preference share residual participation pro-rata plus statutory annual preference premium; observed preferred/common prices kept different
- future_repurchases_normalized_to_fund_new_delivery_not_past_SBC
- はい
- replacement_cost_PV_to_equity_multiplier
- 0.027842967
- algebraic_fixed_point_error_oku
- 0
- post_employee_replacement_parent_total_equity_intrinsic_oku
- 4677826.075965
- preferred_economic_valuation_oku
- 452570.504601
- preferred_terminal_intrinsic_price_KRW
- 75213.777745
- preferred_prior_market_price_used_to_value_common_terminal
- いいえ
- common_economic_valuation_oku
- 4225255.571364
- ordinary_terminal_intrinsic_price_KRW
- 75203.803902
- ordinary_float_shares
- 5618406719
- preferred_float_shares
- 601712237
- old_initial_common_cohort_2036_remaining_shares
- 5323570322.4735
- old_cohort_percentage_of_2036_common
- 0.947523
- old_cohort_ex_dividend_residual_value_oku
- 4003527.385889
- post_horizon_previously_declared_receivable_oku
- 34869.385612
- old_cohort_remaining_horizon_value_oku
- 4038396.771501
- 2026Q3_preholder_30T_dividend_already_excluded
- はい
- 2036_old_cohort_entitled_after_end_dividend_cash_not_in_10y_payout
- はい
- 2037_onward_tender_and_stocks
内容を開く
- 1
内容を開く
- calendar_year
- 2037
- inventory_delivered_shares
- 23000000
- newly_funded_shares_before_delivery
- 0
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 0
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 0
- reference_price_KRW
- 75203.803902
- old_holder_pro_rata_tender_cash_oku
- 0
- old_holder_cumulative_tender_cash_oku
- 0
- old_cohort_shares_before_buyback
- 5323570322.4735
- old_cohort_shares_after_buyback_and_grant
- 5323570322.4735
- common_float_before_tender
- 5618406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 4003527.38587
- old_holder_value_after_tender_before_grant_oku
- 4003527.38587
- old_holder_value_after_grant_oku
- 3987205.0155
- old_holder_value_lost_to_employee_delivery_oku
- 16322.37037
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- はい
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 2
内容を開く
- calendar_year
- 2038
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 17226.355585
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 17226.355585
- reference_price_KRW
- 74897.198195
- old_holder_pro_rata_tender_cash_oku
- 16255.82411
- old_holder_cumulative_tender_cash_oku
- 16255.82411
- old_cohort_shares_before_buyback
- 5323570322.4735
- old_cohort_shares_after_buyback_and_grant
- 5301866140.6062
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3987205.0155
- old_holder_value_after_tender_before_grant_oku
- 3970949.191391
- old_holder_value_after_grant_oku
- 3954759.642232
- old_holder_value_lost_to_employee_delivery_oku
- 16189.549159
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 3
内容を開く
- calendar_year
- 2039
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 17156.123779
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 17156.123779
- reference_price_KRW
- 74591.84252
- old_holder_pro_rata_tender_cash_oku
- 16123.54441
- old_holder_cumulative_tender_cash_oku
- 32379.368521
- old_cohort_shares_before_buyback
- 5301866140.6062
- old_cohort_shares_after_buyback_and_grant
- 5280250446.6298
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3954759.642232
- old_holder_value_after_tender_before_grant_oku
- 3938636.097822
- old_holder_value_after_grant_oku
- 3922578.289058
- old_holder_value_lost_to_employee_delivery_oku
- 16057.808764
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 4
内容を開く
- calendar_year
- 2040
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 17086.178309
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 17086.178309
- reference_price_KRW
- 74287.731779
- old_holder_pro_rata_tender_cash_oku
- 15992.34112
- old_holder_cumulative_tender_cash_oku
- 48371.70964
- old_cohort_shares_before_buyback
- 5280250446.6298
- old_cohort_shares_after_buyback_and_grant
- 5258722879.7796
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3922578.289058
- old_holder_value_after_tender_before_grant_oku
- 3906585.947938
- old_holder_value_after_grant_oku
- 3890658.807549
- old_holder_value_lost_to_employee_delivery_oku
- 15927.140388
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 5
内容を開く
- calendar_year
- 2041
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 17016.518006
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 17016.518006
- reference_price_KRW
- 73984.860897
- old_holder_pro_rata_tender_cash_oku
- 15862.20548
- old_holder_cumulative_tender_cash_oku
- 64233.91512
- old_cohort_shares_before_buyback
- 5258722879.7796
- old_cohort_shares_after_buyback_and_grant
- 5237283080.7615
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3890658.807549
- old_holder_value_after_tender_before_grant_oku
- 3874796.602069
- old_holder_value_after_grant_oku
- 3858999.066758
- old_holder_value_lost_to_employee_delivery_oku
- 15797.535312
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 6
内容を開く
- calendar_year
- 2042
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 16947.141708
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 16947.141708
- reference_price_KRW
- 73683.224818
- old_holder_pro_rata_tender_cash_oku
- 15733.128802
- old_holder_cumulative_tender_cash_oku
- 79967.043923
- old_cohort_shares_before_buyback
- 5237283080.7615
- old_cohort_shares_after_buyback_and_grant
- 5215930691.7462
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3858999.066758
- old_holder_value_after_tender_before_grant_oku
- 3843265.937955
- old_holder_value_after_grant_oku
- 3827596.953077
- old_holder_value_lost_to_employee_delivery_oku
- 15668.984878
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 7
内容を開く
- calendar_year
- 2043
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 16878.048257
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 16878.048257
- reference_price_KRW
- 73382.818509
- old_holder_pro_rata_tender_cash_oku
- 15605.102469
- old_holder_cumulative_tender_cash_oku
- 95572.146393
- old_cohort_shares_before_buyback
- 5215930691.7462
- old_cohort_shares_after_buyback_and_grant
- 5194665356.3634
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3827596.953077
- old_holder_value_after_tender_before_grant_oku
- 3811991.850607
- old_holder_value_after_grant_oku
- 3796450.370099
- old_holder_value_lost_to_employee_delivery_oku
- 15541.480508
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 8
内容を開く
- calendar_year
- 2044
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 16809.2365
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 16809.2365
- reference_price_KRW
- 73083.636955
- old_holder_pro_rata_tender_cash_oku
- 15478.117935
- old_holder_cumulative_tender_cash_oku
- 111050.264326
- old_cohort_shares_before_buyback
- 5194665356.3634
- old_cohort_shares_after_buyback_and_grant
- 5173486719.6957
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3796450.370099
- old_holder_value_after_tender_before_grant_oku
- 3780972.252165
- old_holder_value_after_grant_oku
- 3765557.238476
- old_holder_value_lost_to_employee_delivery_oku
- 15415.013689
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 9
内容を開く
- calendar_year
- 2045
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 16740.705288
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 16740.705288
- reference_price_KRW
- 72785.675164
- old_holder_pro_rata_tender_cash_oku
- 15352.16672
- old_holder_cumulative_tender_cash_oku
- 126402.431046
- old_cohort_shares_before_buyback
- 5173486719.6957
- old_cohort_shares_after_buyback_and_grant
- 5152394428.2727
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3765557.238476
- old_holder_value_after_tender_before_grant_oku
- 3750205.071756
- old_holder_value_after_grant_oku
- 3734915.495779
- old_holder_value_lost_to_employee_delivery_oku
- 15289.575977
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 10
内容を開く
- calendar_year
- 2046
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 23000000
- employee_stock_delivered_total
- 23000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 16672.453477
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 16672.453477
- reference_price_KRW
- 72488.928163
- old_holder_pro_rata_tender_cash_oku
- 15227.240417
- old_holder_cumulative_tender_cash_oku
- 141629.671464
- old_cohort_shares_before_buyback
- 5152394428.2727
- old_cohort_shares_after_buyback_and_grant
- 5131388130.065
- common_float_before_tender
- 5641406719
- common_float_after_buyback_and_delivery
- 5641406719
- old_holder_value_before_issuer_tender_oku
- 3734915.495779
- old_holder_value_after_tender_before_grant_oku
- 3719688.255361
- old_holder_value_after_grant_oku
- 3704523.096361
- old_holder_value_lost_to_employee_delivery_oku
- 15165.158999
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- year_ACT_36525
- 10.001368925394
- remaining_outstanding_common
- 5618406719
- old_holder_remaining_shares_equivalent
- 5323570322.4735
- old_holder_fraction
- 0.947523
- terminal_old_cohort_mcap_oku
- 4038396.771501
- FCFF_2037_maintenance_CAPEX_oku_assumption
- 1016521.086
- FCFF_2037_growth_CAPEX_oku_assumption
- 388006.914
- after_period_fix_reference_2037_tail_scaled_not_new_cashflow
- はい
- final_parent_IFRS_book_capital_oku
- 8816274.842654
- old_cohort_nominal_cash_received_from_dividends_oku
- 1565365.561739
- old_cohort_nominal_cash_received_from_proportional_buybacks_oku
- 606699.588414
- preferred_cash_distributions_NOT_old_common_holder_receipts_oku
- 198807.791512
- preferred_buybacks_NOT_old_common_holder_receipts_oku
- 263785.901534
- initial_cohort_remaining_shares_at_horizon
- 5323570322.4735
- confirmed_post_entry_future_dividends
- 0
- count_yearly_rows
- 11
- count_cashflow_rows
- 380
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- audit
内容を開く
- company_equity_max_error_oku
- 0
- company_cash_max_error_oku
- 0
- NCI_max_error_oku
- 0
- dividend_payable_max_error_oku
- 0
- old_cohort_cash_event_total_oku
- 2172065.150161
- old_cohort_cash_ledger_total_oku
- 2172065.150154
- company_number_of_common_classes
- 1
- preferred_class_equity_attribution_separate
- はい
- partial_periods
- 2
- calendar_years_2027_to_2036
- 10
- old_cohort_NCI_not_attributed
- はい
- period_boundaries_fixed_and_rollforward_rechecked
- はい
- IRR
- -0.063003127
- pv_at_required_k_oku
- 2756983.331384
- fair_value_per_initial_common_KRW
- 48287.173911
- NPV_at_required_k_oku
- -8016949.216129
- annual_ledger
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 73.950130434783
- operating_profit_T
- 12.518760353763
- profit_before_tax_T
- 14.453388267485
- tax_T
- 3.8301478908835
- group_profit_T
- 10.623240376601
- nci_profit_T
- 0.13810212489582
- parent_profit_T
- 10.485138251706
- ordinary_attributed_profit_T
- 9.1927257132591
- preferred_attributed_profit_T
- 1.2924125384464
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 0
- sbc_expense_in_OP_T
- 0.40657084188912
- sbc_capital_credit_T
- 0.40657084188912
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.3434291581109
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.16262833675565
- commodity_DRAM
- 0.060985626283368
- NAND_SSD
- 0.048788501026694
- Foundry_System_LSI
- 0.048788501026694
- MX_Network
- 0.032525667351129
- VD_DA_other
- 0.016262833675565
- Display
- 0.012197125256674
- Harman
- 0.0040657084188912
- __central__
- 0.020328542094456
- operating_profit_before_SBC_T
- 12.925331195652
- sbc_P_and_L_segment_central_bridge_error_T
- 1.7763568394003E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 8.613777173913
- commodity_DRAM
- 3.2510380434783
- NAND_SSD
- 0.60601630434783
- Foundry_System_LSI
- 0.0034183695652173
- MX_Network
- 0.46900652173913
- VD_DA_other
- -0.1308127173913
- Display
- 0.54933402173913
- Harman
- 0.22415130434783
- central_pre_SBC_OP_T
- -0.66059782608696
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 17.964593827186
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- -2.0326086956522
- nci_OCI_T
- -0.026423913043478
- NCI_dividend_paid_T
- 0.027620424979164
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 16.697282608696
- operating_profit_T
- 8.4511488371574
- 営業利益率
- 50.61%
- operating_cost_T
- 8.2461337715383
- margin
- 0.50613917457181
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 7.0128586956522
- operating_profit_T
- 4.2507683811713
- margin
- 0.60613917457181
- server_DRAM
- sales_T
- 9.6844239130435
- operating_profit_T
- 4.2003804559861
- margin
- 0.43372538146836
- commodity_DRAM
内容を開く
- sales_T
- 16.697282608696
- operating_profit_T
- 3.1900524171949
- 営業利益率
- 19.11%
- operating_cost_T
- 13.507230191501
- margin
- 0.19105219046443
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 9.2005434782609
- operating_profit_T
- 0.55722780332113
- 営業利益率
- 6.06%
- operating_cost_T
- 8.6433156749397
- margin
- 0.060564661711317
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 3.5116304347826
- operating_profit_T
- -0.045370131461477
- 営業利益率
- -1.29%
- operating_cost_T
- 3.5570005662441
- margin
- -0.012919961910595
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.4581413043478
- operating_profit_T
- -0.11779403767521
- margin
- -0.047919961910595
- System_LSI
- sales_T
- 1.0534891304348
- operating_profit_T
- 0.072423906213731
- margin
- 0.068746704756072
- MX_Network
内容を開く
- sales_T
- 19.154347826087
- operating_profit_T
- 0.436480854388
- 営業利益率
- 2.28%
- operating_cost_T
- 18.717866971699
- margin
- 0.022787560210927
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 7.768152173913
- operating_profit_T
- -0.14707555106687
- 営業利益率
- -1.89%
- operating_cost_T
- 7.9152277249799
- margin
- -0.018933144945432
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 4.3629347826087
- operating_profit_T
- 0.53713689648246
- 営業利益率
- 12.31%
- operating_cost_T
- 3.8257978861262
- margin
- 0.12311366620092
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 2.5539130434783
- operating_profit_T
- 0.22008559592893
- 営業利益率
- 8.62%
- operating_cost_T
- 2.3338274475493
- margin
- 0.086175837697744
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -5.9959565217391
- central_unallocated_op_T
- -0.68092636818141
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 5926014.0374324
- NCI_book_oku
- 143289.93786873
- consolidated_equity_oku
- 6069303.9753012
- liquid_assets_oku
- 1921909.4753009
- financial_debt_oku
- 171912
- net_cash_oku
- 1749997.4753009
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 975405.13043478
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 739501.304348
- operating_profit_T
- 125187.603538
- profit_before_tax_T
- 144533.882675
- tax_T
- 38301.478909
- group_profit_T
- 106232.403766
- nci_profit_T
- 1381.021249
- parent_profit_T
- 104851.382517
- ordinary_attributed_profit_T
- 91927.257133
- preferred_attributed_profit_T
- 12924.125384
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 4065.708419
- sbc_capital_credit_T
- 4065.708419
- operating_profit_before_SBC_T
- 129253.311957
- sbc_reference_to_new_p_and_l_adjustment_T
- 23434.291581
- CFO_T
- 179645.938272
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- -20326.086957
- NCI_dividend_paid_T
- 276.20425
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 614313.70081
- sales_oku
- 739501.304348
- 売上高
- 739501.304348
- 営業利益（億）
- 125187.603538
- profit_before_tax_oku
- 144533.882675
- owner_net_profit_oku
- 104851.382517
- ordinary_net_profit_oku
- 91927.257133
- preferred_net_profit_oku
- 12924.125384
- capital_oku
- 5926014.037432
- 現金（億）
- 1921909.475301
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 61.43137008102
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 32.420799113549
- old_holder_tender_cash_T
- 11.049999991627
- old_cohort_shares_sold
- 59662520
- ordinary_dividends_declared_T
- 21.370799121922
- preferred_dividends_declared_T
- 2.962234880797
- ordinary_dividend_paid_T
- 21.370799121922
- preferred_dividend_paid_T
- 2.962234880797
- old_ordinary_dividend_received_T
- 21.370799121922
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 11.049999991627
- preferred_cancellation_buyback_T
- 5.9500000257704
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 59662520
- preferred_cancelled_shares
- 40335127
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 508.79625
- operating_profit_T
- 98.9579
- profit_before_tax_T
- 101.7234757625
- tax_T
- 26.956721077063
- group_profit_T
- 74.76675468544
- nci_profit_T
- 0.97196781091072
- parent_profit_T
- 73.79478687453
- ordinary_attributed_profit_T
- 65.055112067039
- preferred_attributed_profit_T
- 8.7396748074902
- net_finance_T
- 2.4155757625038
- interest_income_T
- 3.0172677625038
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 101.6579
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 56.94
- commodity_DRAM
- 31.812
- NAND_SSD
- 7.734
- Foundry_System_LSI
- -2.24276
- MX_Network
- 5.1555
- VD_DA_other
- -1.2626
- Display
- 3.22359
- Harman
- 1.49817
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 54.78
- CAPEX_T
- 105.6
- delta_WC_T
- 16
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 116.24675468544
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.19439356218214
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 114
- operating_profit_T
- 55.86
- 営業利益率
- 49.00%
- operating_cost_T
- 58.14
- margin
- 0.49
- maintenance_CAPEX_T
- 18.48
- growth_CAPEX_T
- 18.48
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 47.88
- operating_profit_T
- 28.2492
- margin
- 0.59
- server_DRAM
- sales_T
- 66.12
- operating_profit_T
- 27.6108
- margin
- 0.41758620689655
- commodity_DRAM
内容を開く
- sales_T
- 108.3
- operating_profit_T
- 31.407
- 営業利益率
- 29.00%
- operating_cost_T
- 76.893
- margin
- 0.29
- maintenance_CAPEX_T
- 13.2
- growth_CAPEX_T
- 13.2
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 74.1
- operating_profit_T
- 7.41
- 営業利益率
- 10.00%
- operating_cost_T
- 66.69
- margin
- 0.1
- maintenance_CAPEX_T
- 7.92
- growth_CAPEX_T
- 7.92
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 24.92
- operating_profit_T
- -2.56676
- 営業利益率
- -10.30%
- operating_cost_T
- 27.48676
- margin
- -0.103
- maintenance_CAPEX_T
- 7.92
- growth_CAPEX_T
- 7.92
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 17.444
- operating_profit_T
- -2.407272
- margin
- -0.138
- System_LSI
- sales_T
- 7.476
- operating_profit_T
- -0.159488
- margin
- -0.021333333333333
- MX_Network
内容を開く
- sales_T
- 133.5
- operating_profit_T
- 4.9395
- 営業利益率
- 3.70%
- operating_cost_T
- 128.5605
- margin
- 0.037
- maintenance_CAPEX_T
- 1.1616
- growth_CAPEX_T
- 1.1616
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 48.95
- operating_profit_T
- -1.3706
- 営業利益率
- -2.80%
- operating_cost_T
- 50.3206
- margin
- -0.028
- maintenance_CAPEX_T
- 0.6336
- growth_CAPEX_T
- 0.6336
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 29.37
- operating_profit_T
- 3.14259
- 営業利益率
- 10.70%
- operating_cost_T
- 26.22741
- margin
- 0.107
- maintenance_CAPEX_T
- 2.4816
- growth_CAPEX_T
- 2.4816
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 16.91
- operating_profit_T
- 1.47117
- 営業利益率
- 8.70%
- operating_cost_T
- 15.43883
- margin
- 0.087
- maintenance_CAPEX_T
- 1.0032
- growth_CAPEX_T
- 1.0032
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -41.25375
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 5926014.0374324
- NCI_book_oku
- 143289.93786873
- consolidated_equity_oku
- 6069303.9753012
- liquid_assets_oku
- 1921909.4753009
- financial_debt_oku
- 171912
- net_cash_oku
- 1749997.4753009
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 975405.13043478
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 6243631.5659766
- NCI_book_oku
- 150623.68035602
- consolidated_equity_oku
- 6394255.2463326
- liquid_assets_oku
- 1583102.7463323
- financial_debt_oku
- 171912
- net_cash_oku
- 1411190.7463323
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 2996662.5652175
- nonoperating_financial_investments_oku
- 1005405.1304348
- ordinary_issued
- 5786616088
- ordinary_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- preferred_treasury
- 0
- preferred_outstanding
- 762036076
- old_initial_ordinary_cohort_remnant_shares
- 5649893679
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5672893679
- preferred_float_end
- 762036076
- old_common_cohort_float_end
- 5649893679
- old_cohort_fraction_of_common_end
- 0.995946
- old_holder_cash_received_oku
- 324207.991135
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 213707.991219
- actual_pro_rata_common_seller_receipts
- 110499.999916
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -59662520
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- -36662520
- preferred_issued_delta
- -40335127
- old_cohort_share_delta
- -59662520
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5087962.5
- operating_profit_T
- 989579
- profit_before_tax_T
- 1017234.757625
- tax_T
- 269567.210771
- group_profit_T
- 747667.546854
- nci_profit_T
- 9719.678109
- parent_profit_T
- 737947.868745
- ordinary_attributed_profit_T
- 650551.12067
- preferred_attributed_profit_T
- 87396.748075
- CAPEX_T
- 1056000
- DA_T
- 547800
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 1016579
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1162467.546854
- delta_WC_T
- 160000
- ordinary_dividends_declared_T
- 213707.991219
- preferred_dividends_declared_T
- 29622.348808
- ordinary_dividend_paid_T
- 213707.991219
- preferred_dividend_paid_T
- 29622.348808
- old_ordinary_dividend_received_T
- 213707.991219
- common_cancellation_buyback_T
- 110499.999916
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 59500.000258
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1943.935622
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 528000
- growth_CAPEX_T
- 528000
- cost_of_sales_and_operating_expenses_T
- 4098383.5
- sales_oku
- 5087962.5
- 売上高
- 5087962.5
- 営業利益（億）
- 989579
- profit_before_tax_oku
- 1017234.757625
- owner_net_profit_oku
- 737947.868745
- ordinary_net_profit_oku
- 650551.12067
- preferred_net_profit_oku
- 87396.748075
- capital_oku
- 6243631.565977
- 現金（億）
- 1583102.746332
- debt_oku
- 171912
- old_holder_cash_oku
- 324207.991135
- cost_of_sales_and_operating_expenses_T
- 409.83835
- maintenance_CAPEX_T
- 52.8
- growth_CAPEX_T
- 52.8
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 21.253696740573
- old_holder_tender_cash_T
- 4.5315525023032
- old_cohort_shares_sold
- 25356586.554765
- ordinary_dividends_declared_T
- 16.790217964845
- preferred_dividends_declared_T
- 2.242553071411
- ordinary_dividend_paid_T
- 16.790217964845
- preferred_dividend_paid_T
- 2.242553071411
- old_ordinary_dividend_received_T
- 16.72214423827
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.5499998773291
- preferred_cancellation_buyback_T
- 2.4500000064459
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 25459810
- preferred_cancelled_shares
- 17100355
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5649893679
- common_outstanding_start
- 5672893679
- pref_outstanding_start
- 762036076
- sales_T
- 470.0665
- operating_profit_T
- 46.58826
- profit_before_tax_T
- 48.982227566568
- tax_T
- 12.980290305141
- group_profit_T
- 36.001937261428
- nci_profit_T
- 0.46802518439856
- parent_profit_T
- 35.533912077029
- ordinary_attributed_profit_T
- 31.407063408436
- preferred_attributed_profit_T
- 4.126848668593
- net_finance_T
- 2.0439675665683
- interest_income_T
- 2.6456595665683
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 49.28826
- sbc_P_and_L_segment_central_bridge_error_T
- -7.105427357601E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 38.016
- commodity_DRAM
- 8.67
- NAND_SSD
- -1.3005
- Foundry_System_LSI
- -1.63845
- MX_Network
- 3.94065
- VD_DA_other
- -1.56609
- Display
- 2.71362
- Harman
- 1.65303
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 64.74
- CAPEX_T
- 106.4
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 89.441937261428
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.093605036879712
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 102.6
- operating_profit_T
- 36.936
- 営業利益率
- 36.00%
- operating_cost_T
- 65.664
- margin
- 0.36
- maintenance_CAPEX_T
- 19.26015
- growth_CAPEX_T
- 17.97985
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 43.092
- operating_profit_T
- 19.82232
- margin
- 0.46
- server_DRAM
- sales_T
- 59.508
- operating_profit_T
- 17.11368
- margin
- 0.28758620689655
- commodity_DRAM
内容を開く
- sales_T
- 82.65
- operating_profit_T
- 8.265
- 営業利益率
- 10.00%
- operating_cost_T
- 74.385
- margin
- 0.1
- maintenance_CAPEX_T
- 13.75725
- growth_CAPEX_T
- 12.84275
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 54.15
- operating_profit_T
- -1.6245
- 営業利益率
- -3.00%
- operating_cost_T
- 55.7745
- margin
- -0.03
- maintenance_CAPEX_T
- 8.25435
- growth_CAPEX_T
- 7.70565
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 31.15
- operating_profit_T
- -1.96245
- 営業利益率
- -6.30%
- operating_cost_T
- 33.11245
- margin
- -0.063
- maintenance_CAPEX_T
- 8.25435
- growth_CAPEX_T
- 7.70565
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 21.805
- operating_profit_T
- -2.13689
- margin
- -0.098
- System_LSI
- sales_T
- 9.345
- operating_profit_T
- 0.17444
- margin
- 0.018666666666667
- MX_Network
内容を開く
- sales_T
- 137.95
- operating_profit_T
- 3.72465
- 営業利益率
- 2.70%
- operating_cost_T
- 134.22535
- margin
- 0.027
- maintenance_CAPEX_T
- 1.210638
- growth_CAPEX_T
- 1.130162
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 50.73
- operating_profit_T
- -1.67409
- 営業利益率
- -3.30%
- operating_cost_T
- 52.40409
- margin
- -0.033
- maintenance_CAPEX_T
- 0.660348
- growth_CAPEX_T
- 0.616452
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 30.26
- operating_profit_T
- 2.63262
- 営業利益率
- 8.70%
- operating_cost_T
- 27.62738
- margin
- 0.087
- maintenance_CAPEX_T
- 2.586363
- growth_CAPEX_T
- 2.414437
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 18.69
- operating_profit_T
- 1.62603
- 営業利益率
- 8.70%
- operating_cost_T
- 17.06397
- margin
- 0.087
- maintenance_CAPEX_T
- 1.045551
- growth_CAPEX_T
- 0.976049
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -38.1135
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6243631.5659766
- NCI_book_oku
- 150623.68035602
- consolidated_equity_oku
- 6394255.2463326
- liquid_assets_oku
- 1583102.7463323
- financial_debt_oku
- 171912
- net_cash_oku
- 1411190.7463323
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 2996662.5652175
- nonoperating_financial_investments_oku
- 1005405.1304348
- ordinary_issued
- 5786616088
- ordinary_treasury
- 113722409
- ordinary_outstanding
- 5672893679
- preferred_issued
- 762036076
- preferred_treasury
- 0
- preferred_outstanding
- 762036076
- old_initial_ordinary_cohort_remnant_shares
- 5649893679
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 6331642.9775465
- NCI_book_oku
- 153925.88183121
- consolidated_equity_oku
- 6485568.8593777
- liquid_assets_oku
- 1122258.3593775
- financial_debt_oku
- 171912
- net_cash_oku
- 950346.35937748
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3413262.5652175
- nonoperating_financial_investments_oku
- 1035405.1304348
- ordinary_issued
- 5761156278
- ordinary_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- preferred_treasury
- 0
- preferred_outstanding
- 744935721
- old_initial_ordinary_cohort_remnant_shares
- 5624537092.4452
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1176029.130435
- ordinary_float_end
- 5670433869
- preferred_float_end
- 744935721
- old_common_cohort_float_end
- 5624537092.4452
- old_cohort_fraction_of_common_end
- 0.991906
- old_holder_cash_received_oku
- 212536.967406
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 167221.442383
- actual_pro_rata_common_seller_receipts
- 45315.525023
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -25459810
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- -2459810
- preferred_issued_delta
- -17100355
- old_cohort_share_delta
- -25356586.554765
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 4700665
- operating_profit_T
- 465882.6
- profit_before_tax_T
- 489822.275666
- tax_T
- 129802.903051
- group_profit_T
- 360019.372614
- nci_profit_T
- 4680.251844
- parent_profit_T
- 355339.12077
- ordinary_attributed_profit_T
- 314070.634084
- preferred_attributed_profit_T
- 41268.486686
- CAPEX_T
- 1064000
- DA_T
- 647400
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 492882.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 894419.372614
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 167902.179648
- preferred_dividends_declared_T
- 22425.530714
- ordinary_dividend_paid_T
- 167902.179648
- preferred_dividend_paid_T
- 22425.530714
- old_ordinary_dividend_received_T
- 167221.442383
- common_cancellation_buyback_T
- 45499.998773
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 24500.000064
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 936.050369
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 550290
- growth_CAPEX_T
- 513710
- cost_of_sales_and_operating_expenses_T
- 4234782.4
- sales_oku
- 4700665
- 売上高
- 4700665
- 営業利益（億）
- 465882.6
- profit_before_tax_oku
- 489822.275666
- owner_net_profit_oku
- 355339.12077
- ordinary_net_profit_oku
- 314070.634084
- preferred_net_profit_oku
- 41268.486686
- capital_oku
- 6331642.977547
- 現金（億）
- 1122258.359377
- debt_oku
- 171912
- old_holder_cash_oku
- 212536.967406
- cost_of_sales_and_operating_expenses_T
- 423.47824
- maintenance_CAPEX_T
- 55.029
- growth_CAPEX_T
- 51.371
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 19.39924487968
- old_holder_tender_cash_T
- 2.9863659113804
- old_cohort_shares_sold
- 17316052.307956
- ordinary_dividends_declared_T
- 16.546809676951
- preferred_dividends_declared_T
- 2.165327095012
- ordinary_dividend_paid_T
- 16.546809676951
- preferred_dividend_paid_T
- 2.165327095012
- old_ordinary_dividend_received_T
- 16.412878968299
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 3.0107349513018
- preferred_cancellation_buyback_T
- 1.6211650516977
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 17457353
- preferred_cancelled_shares
- 11649418
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5624537092.4452
- common_outstanding_start
- 5670433869
- pref_outstanding_start
- 744935721
- sales_T
- 472.6935
- operating_profit_T
- 35.84408
- profit_before_tax_T
- 37.37013347556
- tax_T
- 9.9030853710234
- group_profit_T
- 27.467048104537
- nci_profit_T
- 0.35707162535898
- parent_profit_T
- 27.109976479178
- ordinary_attributed_profit_T
- 24.007580023765
- preferred_attributed_profit_T
- 3.1023964554122
- net_finance_T
- 1.17605347556
- interest_income_T
- 1.77774547556
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 38.54408
- sbc_P_and_L_segment_central_bridge_error_T
- -7.105427357601E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 37.7595
- commodity_DRAM
- 0.405
- NAND_SSD
- -3.0675
- Foundry_System_LSI
- -1.32161
- MX_Network
- 3.30964
- VD_DA_other
- -1.49222
- Display
- 2.54808
- Harman
- 1.60319
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 74.7
- CAPEX_T
- 112
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 100.86704810454
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.071414325071795
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 111.15
- operating_profit_T
- 36.6795
- 営業利益率
- 33.00%
- operating_cost_T
- 74.4705
- margin
- 0.33
- maintenance_CAPEX_T
- 22.22325
- growth_CAPEX_T
- 16.97675
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 46.683
- operating_profit_T
- 20.07369
- margin
- 0.43
- server_DRAM
- sales_T
- 64.467
- operating_profit_T
- 16.60581
- margin
- 0.25758620689655
- commodity_DRAM
内容を開く
- sales_T
- 68.4
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 68.4
- margin
- 0
- maintenance_CAPEX_T
- 15.87375
- growth_CAPEX_T
- 12.12625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 48.45
- operating_profit_T
- -3.3915
- 営業利益率
- -7.00%
- operating_cost_T
- 51.8415
- margin
- -0.07
- maintenance_CAPEX_T
- 9.52425
- growth_CAPEX_T
- 7.27575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 38.27
- operating_profit_T
- -1.64561
- 営業利益率
- -4.30%
- operating_cost_T
- 39.91561
- margin
- -0.043
- maintenance_CAPEX_T
- 9.52425
- growth_CAPEX_T
- 7.27575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 26.789
- operating_profit_T
- -2.089542
- margin
- -0.078
- System_LSI
- sales_T
- 11.481
- operating_profit_T
- 0.443932
- margin
- 0.038666666666667
- MX_Network
内容を開く
- sales_T
- 140.62
- operating_profit_T
- 3.09364
- 営業利益率
- 2.20%
- operating_cost_T
- 137.52636
- margin
- 0.022
- maintenance_CAPEX_T
- 1.39689
- growth_CAPEX_T
- 1.06711
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 51.62
- operating_profit_T
- -1.60022
- 営業利益率
- -3.10%
- operating_cost_T
- 53.22022
- margin
- -0.031
- maintenance_CAPEX_T
- 0.76194
- growth_CAPEX_T
- 0.58206
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 32.04
- operating_profit_T
- 2.46708
- 営業利益率
- 7.70%
- operating_cost_T
- 29.57292
- margin
- 0.077
- maintenance_CAPEX_T
- 2.984265
- growth_CAPEX_T
- 2.279735
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 20.47
- operating_profit_T
- 1.57619
- 営業利益率
- 7.70%
- operating_cost_T
- 18.89381
- margin
- 0.077
- maintenance_CAPEX_T
- 1.206405
- growth_CAPEX_T
- 0.921595
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -38.3265
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6331642.9775465
- NCI_book_oku
- 153925.88183121
- consolidated_equity_oku
- 6485568.8593777
- liquid_assets_oku
- 1122258.3593775
- financial_debt_oku
- 171912
- net_cash_oku
- 950346.35937748
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3413262.5652175
- nonoperating_financial_investments_oku
- 1035405.1304348
- ordinary_issued
- 5761156278
- ordinary_treasury
- 90722409
- ordinary_outstanding
- 5670433869
- preferred_issued
- 744935721
- preferred_treasury
- 0
- preferred_outstanding
- 744935721
- old_initial_ordinary_cohort_remnant_shares
- 5624537092.4452
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1176029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 6362302.3745887
- NCI_book_oku
- 156340.45483408
- consolidated_equity_oku
- 6518642.8294228
- liquid_assets_oku
- 746774.32942251
- financial_debt_oku
- 171912
- net_cash_oku
- 574862.32942251
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3786262.5652175
- nonoperating_financial_investments_oku
- 1065405.1304348
- ordinary_issued
- 5743698925
- ordinary_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- preferred_treasury
- 0
- preferred_outstanding
- 733286303
- old_initial_ordinary_cohort_remnant_shares
- 5607221040.1373
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1216029.130435
- ordinary_float_end
- 5675976516
- preferred_float_end
- 733286303
- old_common_cohort_float_end
- 5607221040.1373
- old_cohort_fraction_of_common_end
- 0.987887
- old_holder_cash_received_oku
- 193992.448797
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 164128.789683
- actual_pro_rata_common_seller_receipts
- 29863.659114
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -17457353
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- 5542647
- preferred_issued_delta
- -11649418
- old_cohort_share_delta
- -17316052.307956
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 4726935
- operating_profit_T
- 358440.8
- profit_before_tax_T
- 373701.334756
- tax_T
- 99030.85371
- group_profit_T
- 274670.481045
- nci_profit_T
- 3570.716254
- parent_profit_T
- 271099.764792
- ordinary_attributed_profit_T
- 240075.800238
- preferred_attributed_profit_T
- 31023.964554
- CAPEX_T
- 1120000
- DA_T
- 747000
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 385440.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1008670.481045
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 165468.09677
- preferred_dividends_declared_T
- 21653.27095
- ordinary_dividend_paid_T
- 165468.09677
- preferred_dividend_paid_T
- 21653.27095
- old_ordinary_dividend_received_T
- 164128.789683
- common_cancellation_buyback_T
- 30107.349513
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 16211.650517
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 714.143251
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 634950
- growth_CAPEX_T
- 485050
- cost_of_sales_and_operating_expenses_T
- 4368494.2
- sales_oku
- 4726935
- 売上高
- 4726935
- 営業利益（億）
- 358440.8
- profit_before_tax_oku
- 373701.334756
- owner_net_profit_oku
- 271099.764792
- ordinary_net_profit_oku
- 240075.800238
- preferred_net_profit_oku
- 31023.964554
- capital_oku
- 6362302.374589
- 現金（億）
- 746774.329423
- debt_oku
- 171912
- old_holder_cash_oku
- 193992.448797
- cost_of_sales_and_operating_expenses_T
- 436.84942
- maintenance_CAPEX_T
- 63.495
- growth_CAPEX_T
- 48.505
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 20
- old_holder_cash_T
- 20.723694785241
- old_holder_tender_cash_T
- 4.6243563977253
- old_cohort_shares_sold
- 27783824.273972
- ordinary_dividends_declared_T
- 16.440005391651
- preferred_dividends_declared_T
- 2.091440940285
- ordinary_dividend_paid_T
- 16.440005391651
- preferred_dividend_paid_T
- 2.091440940285
- old_ordinary_dividend_received_T
- 16.099338387515
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.71379996205
- preferred_cancellation_buyback_T
- 2.5382000566523
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 28322991
- preferred_cancelled_shares
- 18777631
- cash_common_issue_T
- 15.355658604443
- new_common_shares_issued
- 100000000
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5607221040.1373
- common_outstanding_start
- 5675976516
- pref_outstanding_start
- 733286303
- sales_T
- 539.41375
- operating_profit_T
- 71.95045
- profit_before_tax_T
- 72.880713196225
- tax_T
- 19.313388997
- group_profit_T
- 53.567324199226
- nci_profit_T
- 0.69637521458993
- parent_profit_T
- 52.870948984636
- ordinary_attributed_profit_T
- 47.045129351551
- preferred_attributed_profit_T
- 5.8258196330846
- net_finance_T
- 0.58026319622542
- interest_income_T
- 1.2851023962254
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 74.65045
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 56.94
- commodity_DRAM
- 11.8905
- NAND_SSD
- -0.816
- Foundry_System_LSI
- -0.2545
- MX_Network
- 4.10886
- VD_DA_other
- -1.1202
- Display
- 3.36154
- Harman
- 1.74025
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 82.668
- CAPEX_T
- 119.2
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 121.93532419923
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.13927504291799
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 139.65
- operating_profit_T
- 55.86
- 営業利益率
- 40.00%
- operating_cost_T
- 83.79
- margin
- 0.4
- maintenance_CAPEX_T
- 24.59373
- growth_CAPEX_T
- 17.12627
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 58.653
- operating_profit_T
- 29.3265
- margin
- 0.5
- server_DRAM
- sales_T
- 80.997
- operating_profit_T
- 26.5335
- margin
- 0.32758620689655
- commodity_DRAM
内容を開く
- sales_T
- 88.35
- operating_profit_T
- 11.4855
- 営業利益率
- 13.00%
- operating_cost_T
- 76.8645
- margin
- 0.13
- maintenance_CAPEX_T
- 17.56695
- growth_CAPEX_T
- 12.23305
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 57
- operating_profit_T
- -1.14
- 営業利益率
- -2.00%
- operating_cost_T
- 58.14
- margin
- -0.02
- maintenance_CAPEX_T
- 10.54017
- growth_CAPEX_T
- 7.33983
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 44.5
- operating_profit_T
- -0.5785
- 営業利益率
- -1.30%
- operating_cost_T
- 45.0785
- margin
- -0.013
- maintenance_CAPEX_T
- 10.54017
- growth_CAPEX_T
- 7.33983
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 31.15
- operating_profit_T
- -1.4952
- margin
- -0.048
- System_LSI
- sales_T
- 13.35
- operating_profit_T
- 0.9167
- margin
- 0.068666666666667
- MX_Network
内容を開く
- sales_T
- 144.18
- operating_profit_T
- 3.89286
- 営業利益率
- 2.70%
- operating_cost_T
- 140.28714
- margin
- 0.027
- maintenance_CAPEX_T
- 1.5458916
- growth_CAPEX_T
- 1.0765084
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 53.4
- operating_profit_T
- -1.2282
- 営業利益率
- -2.30%
- operating_cost_T
- 54.6282
- margin
- -0.023
- maintenance_CAPEX_T
- 0.8432136
- growth_CAPEX_T
- 0.5871864
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 33.82
- operating_profit_T
- 3.28054
- 営業利益率
- 9.70%
- operating_cost_T
- 30.53946
- margin
- 0.097
- maintenance_CAPEX_T
- 3.3025866
- growth_CAPEX_T
- 2.2998134
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 22.25
- operating_profit_T
- 1.71325
- 営業利益率
- 7.70%
- operating_cost_T
- 20.53675
- margin
- 0.077
- maintenance_CAPEX_T
- 1.3350882
- growth_CAPEX_T
- 0.9297118
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -43.73625
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6362302.3745887
- NCI_book_oku
- 156340.45483408
- consolidated_equity_oku
- 6518642.8294228
- liquid_assets_oku
- 746774.32942251
- financial_debt_oku
- 171912
- net_cash_oku
- 574862.32942251
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3786262.5652175
- nonoperating_financial_investments_oku
- 1065405.1304348
- ordinary_issued
- 5743698925
- ordinary_treasury
- 67722409
- ordinary_outstanding
- 5675976516
- preferred_issued
- 733286303
- preferred_treasury
- 0
- preferred_outstanding
- 733286303
- old_initial_ordinary_cohort_remnant_shares
- 5607221040.1373
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1216029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 6779733.9869731
- NCI_book_oku
- 161469.4565508
- consolidated_equity_oku
- 6941203.4435239
- liquid_assets_oku
- 638456.94352363
- financial_debt_oku
- 171912
- net_cash_oku
- 466544.94352363
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4151582.5652175
- nonoperating_financial_investments_oku
- 1095405.1304348
- ordinary_issued
- 5815375934
- ordinary_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- preferred_treasury
- 0
- preferred_outstanding
- 714508672
- old_initial_ordinary_cohort_remnant_shares
- 5579437215.8633
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 5770653525
- preferred_float_end
- 714508672
- old_common_cohort_float_end
- 5579437215.8633
- old_cohort_fraction_of_common_end
- 0.966864
- old_holder_cash_received_oku
- 207236.947852
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 160993.383875
- actual_pro_rata_common_seller_receipts
- 46243.563977
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 71677009
- ordinary_treasury_delta
- -23000000
- ordinary_float_delta
- 94677009
- preferred_issued_delta
- -18777631
- old_cohort_share_delta
- -27783824.273973
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5394137.5
- operating_profit_T
- 719504.5
- profit_before_tax_T
- 728807.131962
- tax_T
- 193133.88997
- group_profit_T
- 535673.241992
- nci_profit_T
- 6963.752146
- parent_profit_T
- 528709.489846
- ordinary_attributed_profit_T
- 470451.293516
- preferred_attributed_profit_T
- 58258.196331
- CAPEX_T
- 1192000
- DA_T
- 826680
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 746504.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1219353.241992
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 164400.053917
- preferred_dividends_declared_T
- 20914.409403
- ordinary_dividend_paid_T
- 164400.053917
- preferred_dividend_paid_T
- 20914.409403
- old_ordinary_dividend_received_T
- 160993.383875
- common_cancellation_buyback_T
- 47137.999621
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 25382.000567
- cash_common_issue_T
- 153556.586044
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1392.750429
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 702678
- growth_CAPEX_T
- 489322
- cost_of_sales_and_operating_expenses_T
- 4674633
- sales_oku
- 5394137.5
- 売上高
- 5394137.5
- 営業利益（億）
- 719504.5
- profit_before_tax_oku
- 728807.131962
- owner_net_profit_oku
- 528709.489846
- ordinary_net_profit_oku
- 470451.293516
- preferred_net_profit_oku
- 58258.196331
- capital_oku
- 6779733.986973
- 現金（億）
- 638456.943524
- debt_oku
- 171912
- old_holder_cash_oku
- 207236.947852
- cost_of_sales_and_operating_expenses_T
- 467.4633
- maintenance_CAPEX_T
- 70.2678
- growth_CAPEX_T
- 48.9322
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 20.604369031973
- old_holder_tender_cash_T
- 4.8313592554239
- old_cohort_shares_sold
- 30105301.769461
- ordinary_dividends_declared_T
- 16.313576252479
- preferred_dividends_declared_T
- 2.005282785154
- ordinary_dividend_paid_T
- 16.313576252479
- preferred_dividend_paid_T
- 2.005282785154
- old_ordinary_dividend_received_T
- 15.77300977655
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.7956999588408
- preferred_cancellation_buyback_T
- 2.5823000114647
- employee_treasury_purchases_T
- 0.20123776788648
- employee_treasury_purchased_shares
- 1277591
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 29859468
- preferred_cancelled_shares
- 19667973
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5579437215.8633
- common_outstanding_start
- 5770653525
- pref_outstanding_start
- 714508672
- sales_T
- 596.24575
- operating_profit_T
- 101.07142
- profit_before_tax_T
- 101.47564224384
- tax_T
- 26.891045194616
- group_profit_T
- 74.584597049219
- nci_profit_T
- 0.96959976163984
- parent_profit_T
- 73.614997287579
- ordinary_attributed_profit_T
- 65.692997357945
- preferred_attributed_profit_T
- 7.9219999296339
- net_finance_T
- 0.054222243835071
- interest_income_T
- 0.75906144383507
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 103.77142
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 70.9335
- commodity_DRAM
- 20.355
- NAND_SSD
- 3.6015
- Foundry_System_LSI
- 0.1638
- MX_Network
- 5.00064
- VD_DA_other
- -0.9956
- Display
- 3.79497
- Harman
- 2.11761
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 90.636
- CAPEX_T
- 123.2
- delta_WC_T
- 23
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 144.92059704922
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.19391995232797
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 162.45
- operating_profit_T
- 69.8535
- 営業利益率
- 43.00%
- operating_cost_T
- 92.5965
- margin
- 0.43
- maintenance_CAPEX_T
- 26.96421
- growth_CAPEX_T
- 16.15579
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 68.229
- operating_profit_T
- 36.16137
- margin
- 0.53
- server_DRAM
- sales_T
- 94.221
- operating_profit_T
- 33.69213
- margin
- 0.35758620689655
- commodity_DRAM
内容を開く
- sales_T
- 99.75
- operating_profit_T
- 19.95
- 営業利益率
- 20.00%
- operating_cost_T
- 79.8
- margin
- 0.2
- maintenance_CAPEX_T
- 19.26015
- growth_CAPEX_T
- 11.53985
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 65.55
- operating_profit_T
- 3.2775
- 営業利益率
- 5.00%
- operating_cost_T
- 62.2725
- margin
- 0.05
- maintenance_CAPEX_T
- 11.55609
- growth_CAPEX_T
- 6.92391
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 53.4
- operating_profit_T
- -0.1602
- 営業利益率
- -0.30%
- operating_cost_T
- 53.5602
- margin
- -0.003
- maintenance_CAPEX_T
- 11.55609
- growth_CAPEX_T
- 6.92391
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 37.38
- operating_profit_T
- -1.42044
- margin
- -0.038
- System_LSI
- sales_T
- 16.02
- operating_profit_T
- 1.26024
- margin
- 0.078666666666667
- MX_Network
内容を開く
- sales_T
- 149.52
- operating_profit_T
- 4.78464
- 営業利益率
- 3.20%
- operating_cost_T
- 144.73536
- margin
- 0.032
- maintenance_CAPEX_T
- 1.6948932
- growth_CAPEX_T
- 1.0155068
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 55.18
- operating_profit_T
- -1.1036
- 営業利益率
- -2.00%
- operating_cost_T
- 56.2836
- margin
- -0.02
- maintenance_CAPEX_T
- 0.9244872
- growth_CAPEX_T
- 0.5539128
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 34.71
- operating_profit_T
- 3.71397
- 営業利益率
- 10.70%
- operating_cost_T
- 30.99603
- margin
- 0.107
- maintenance_CAPEX_T
- 3.6209082
- growth_CAPEX_T
- 2.1694918
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 24.03
- operating_profit_T
- 2.09061
- 営業利益率
- 8.70%
- operating_cost_T
- 21.93939
- margin
- 0.087
- maintenance_CAPEX_T
- 1.4637714
- growth_CAPEX_T
- 0.8770286
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -48.34425
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 6779733.9869731
- NCI_book_oku
- 161469.4565508
- consolidated_equity_oku
- 6941203.4435239
- liquid_assets_oku
- 638456.94352363
- financial_debt_oku
- 171912
- net_cash_oku
- 466544.94352363
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4151582.5652175
- nonoperating_financial_investments_oku
- 1095405.1304348
- ordinary_issued
- 5815375934
- ordinary_treasury
- 44722409
- ordinary_outstanding
- 5770653525
- preferred_issued
- 714508672
- preferred_treasury
- 0
- preferred_outstanding
- 714508672
- old_initial_ordinary_cohort_remnant_shares
- 5579437215.8633
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7249902.9920906
- NCI_book_oku
- 168784.25464392
- consolidated_equity_oku
- 7418687.2467346
- liquid_assets_oku
- 564742.74673429
- financial_debt_oku
- 171912
- net_cash_oku
- 392830.74673429
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4477222.5652175
- nonoperating_financial_investments_oku
- 1125405.1304348
- ordinary_issued
- 5785516466
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- preferred_treasury
- 0
- preferred_outstanding
- 694840699
- old_initial_ordinary_cohort_remnant_shares
- 5549331914.0938
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1616029.130435
- ordinary_float_end
- 5762516466
- preferred_float_end
- 694840699
- old_common_cohort_float_end
- 5549331914.0938
- old_cohort_fraction_of_common_end
- 0.963005
- old_holder_cash_received_oku
- 206043.69032
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 157730.097765
- actual_pro_rata_common_seller_receipts
- 48313.592554
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -29859468
- ordinary_treasury_delta
- -21722409
- ordinary_float_delta
- -8137059
- preferred_issued_delta
- -19667973
- old_cohort_share_delta
- -30105301.769462
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5962457.5
- operating_profit_T
- 1010714.2
- profit_before_tax_T
- 1014756.422438
- tax_T
- 268910.451946
- group_profit_T
- 745845.970492
- nci_profit_T
- 9695.997616
- parent_profit_T
- 736149.972876
- ordinary_attributed_profit_T
- 656929.973579
- preferred_attributed_profit_T
- 79219.999296
- CAPEX_T
- 1232000
- DA_T
- 906360
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 1037714.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1449205.970492
- delta_WC_T
- 230000
- ordinary_dividends_declared_T
- 163135.762525
- preferred_dividends_declared_T
- 20052.827852
- ordinary_dividend_paid_T
- 163135.762525
- preferred_dividend_paid_T
- 20052.827852
- old_ordinary_dividend_received_T
- 157730.097765
- common_cancellation_buyback_T
- 47956.999588
- employee_treasury_purchases_T
- 2012.377679
- preferred_cancellation_buyback_T
- 25823.000115
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1939.199523
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 770406
- growth_CAPEX_T
- 461594
- cost_of_sales_and_operating_expenses_T
- 4951743.3
- sales_oku
- 5962457.5
- 売上高
- 5962457.5
- 営業利益（億）
- 1010714.2
- profit_before_tax_oku
- 1014756.422438
- owner_net_profit_oku
- 736149.972876
- ordinary_net_profit_oku
- 656929.973579
- preferred_net_profit_oku
- 79219.999296
- capital_oku
- 7249902.992091
- 現金（億）
- 564742.746734
- debt_oku
- 171912
- old_holder_cash_oku
- 206043.69032
- cost_of_sales_and_operating_expenses_T
- 495.17433
- maintenance_CAPEX_T
- 77.0406
- growth_CAPEX_T
- 46.1594
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 23.505576861802
- old_holder_tender_cash_T
- 8.0635825767796
- old_cohort_shares_sold
- 52457947.108075
- ordinary_dividends_declared_T
- 16.035217880791
- preferred_dividends_declared_T
- 1.918281035943
- ordinary_dividend_paid_T
- 16.035217880791
- preferred_dividend_paid_T
- 1.918281035943
- old_ordinary_dividend_received_T
- 15.441994285023
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 4.8775999166923
- preferred_cancellation_buyback_T
- 2.6263999138393
- employee_treasury_purchases_T
- 3.4957553074978
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 31473185
- preferred_cancelled_shares
- 20596164
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5549331914.0938
- common_outstanding_start
- 5762516466
- pref_outstanding_start
- 694840699
- sales_T
- 584.53525
- operating_profit_T
- 77.22535
- profit_before_tax_T
- 77.421040704678
- tax_T
- 20.51657578674
- group_profit_T
- 56.904464917938
- nci_profit_T
- 0.73975804393319
- parent_profit_T
- 56.164706874005
- ordinary_attributed_profit_T
- 50.251925670735
- preferred_attributed_profit_T
- 5.9127812032701
- net_finance_T
- -0.15430929532238
- interest_income_T
- 0.55052990467762
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 79.92535
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 56.9628
- commodity_DRAM
- 10.665
- NAND_SSD
- 0.9624
- Foundry_System_LSI
- 1.3831
- MX_Network
- 5.94582
- VD_DA_other
- -0.97424
- Display
- 3.98543
- Harman
- 2.19504
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 99.6
- CAPEX_T
- 126.4
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 149.20446491794
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.14795160878664
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 147.06
- operating_profit_T
- 55.8828
- 営業利益率
- 38.00%
- operating_cost_T
- 91.1772
- margin
- 0.38
- maintenance_CAPEX_T
- 29.631
- growth_CAPEX_T
- 14.609
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 61.7652
- operating_profit_T
- 29.647296
- margin
- 0.48
- server_DRAM
- sales_T
- 85.2948
- operating_profit_T
- 26.235504
- margin
- 0.30758620689655
- commodity_DRAM
内容を開く
- sales_T
- 85.5
- operating_profit_T
- 10.26
- 営業利益率
- 12.00%
- operating_cost_T
- 75.24
- margin
- 0.12
- maintenance_CAPEX_T
- 21.165
- growth_CAPEX_T
- 10.435
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 63.84
- operating_profit_T
- 0.6384
- 営業利益率
- 1.00%
- operating_cost_T
- 63.2016
- margin
- 0.01
- maintenance_CAPEX_T
- 12.699
- growth_CAPEX_T
- 6.261
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 62.3
- operating_profit_T
- 1.0591
- 営業利益率
- 1.70%
- operating_cost_T
- 61.2409
- margin
- 0.017
- maintenance_CAPEX_T
- 12.699
- growth_CAPEX_T
- 6.261
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 43.61
- operating_profit_T
- -0.78498
- margin
- -0.018
- System_LSI
- sales_T
- 18.69
- operating_profit_T
- 1.84408
- margin
- 0.098666666666667
- MX_Network
内容を開く
- sales_T
- 154.86
- operating_profit_T
- 5.72982
- 営業利益率
- 3.70%
- operating_cost_T
- 149.13018
- margin
- 0.037
- maintenance_CAPEX_T
- 1.86252
- growth_CAPEX_T
- 0.91828
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 56.96
- operating_profit_T
- -1.08224
- 営業利益率
- -1.90%
- operating_cost_T
- 58.04224
- margin
- -0.019
- maintenance_CAPEX_T
- 1.01592
- growth_CAPEX_T
- 0.50088
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.49
- operating_profit_T
- 3.90443
- 営業利益率
- 10.70%
- operating_cost_T
- 32.58557
- margin
- 0.107
- maintenance_CAPEX_T
- 3.97902
- growth_CAPEX_T
- 1.96178
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 24.92
- operating_profit_T
- 2.16804
- 営業利益率
- 8.70%
- operating_cost_T
- 22.75196
- margin
- 0.087
- maintenance_CAPEX_T
- 1.60854
- growth_CAPEX_T
- 0.79306
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -47.39475
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7249902.9920906
- NCI_book_oku
- 168784.25464392
- consolidated_equity_oku
- 7418687.2467346
- liquid_assets_oku
- 564742.74673429
- financial_debt_oku
- 171912
- net_cash_oku
- 392830.74673429
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4477222.5652175
- nonoperating_financial_investments_oku
- 1125405.1304348
- ordinary_issued
- 5785516466
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5762516466
- preferred_issued
- 694840699
- preferred_treasury
- 0
- preferred_outstanding
- 694840699
- old_initial_ordinary_cohort_remnant_shares
- 5549331914.0938
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1616029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7515017.520283
- NCI_book_oku
- 174260.31899538
- consolidated_equity_oku
- 7689277.8392784
- liquid_assets_oku
- 471775.33927817
- financial_debt_oku
- 171912
- net_cash_oku
- 299863.33927817
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4745222.5652175
- nonoperating_financial_investments_oku
- 1155405.1304348
- ordinary_issued
- 5754043281
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- preferred_treasury
- 0
- preferred_outstanding
- 674244535
- old_initial_ordinary_cohort_remnant_shares
- 5496873966.9858
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1716029.130435
- ordinary_float_end
- 5731043281
- preferred_float_end
- 674244535
- old_common_cohort_float_end
- 5496873966.9858
- old_cohort_fraction_of_common_end
- 0.95914
- old_holder_cash_received_oku
- 235055.768618
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 154419.94285
- actual_pro_rata_common_seller_receipts
- 80635.825768
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -31473185
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -31473185
- preferred_issued_delta
- -20596164
- old_cohort_share_delta
- -52457947.108074
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5845352.5
- operating_profit_T
- 772253.5
- profit_before_tax_T
- 774210.407047
- tax_T
- 205165.757867
- group_profit_T
- 569044.649179
- nci_profit_T
- 7397.580439
- parent_profit_T
- 561647.06874
- ordinary_attributed_profit_T
- 502519.256707
- preferred_attributed_profit_T
- 59127.812033
- CAPEX_T
- 1264000
- DA_T
- 996000
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 799253.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1492044.649179
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 160352.178808
- preferred_dividends_declared_T
- 19182.810359
- ordinary_dividend_paid_T
- 160352.178808
- preferred_dividend_paid_T
- 19182.810359
- old_ordinary_dividend_received_T
- 154419.94285
- common_cancellation_buyback_T
- 48775.999167
- employee_treasury_purchases_T
- 34957.553075
- preferred_cancellation_buyback_T
- 26263.999138
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1479.516088
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 846600
- growth_CAPEX_T
- 417400
- cost_of_sales_and_operating_expenses_T
- 5073099
- sales_oku
- 5845352.5
- 売上高
- 5845352.5
- 営業利益（億）
- 772253.5
- profit_before_tax_oku
- 774210.407047
- owner_net_profit_oku
- 561647.06874
- ordinary_net_profit_oku
- 502519.256707
- preferred_net_profit_oku
- 59127.812033
- capital_oku
- 7515017.520283
- 現金（億）
- 471775.339278
- debt_oku
- 171912
- old_holder_cash_oku
- 235055.768618
- cost_of_sales_and_operating_expenses_T
- 507.3099
- maintenance_CAPEX_T
- 84.66
- growth_CAPEX_T
- 41.74
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 21.412951302407
- old_holder_tender_cash_T
- 6.3276024040172
- old_cohort_shares_sold
- 42734483.690956
- ordinary_dividends_declared_T
- 15.72799157574
- preferred_dividends_declared_T
- 1.84028432887
- ordinary_dividend_paid_T
- 15.72799157574
- preferred_dividend_paid_T
- 1.84028432887
- old_ordinary_dividend_received_T
- 15.08534889839
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 3.2236749899103
- preferred_cancellation_buyback_T
- 1.7358250631695
- employee_treasury_purchases_T
- 3.3734861347911
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 21554992
- preferred_cancelled_shares
- 14014235
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5496873966.9858
- common_outstanding_start
- 5731043281
- pref_outstanding_start
- 674244535
- sales_T
- 563.436
- operating_profit_T
- 52.93509
- profit_before_tax_T
- 53.005885729011
- tax_T
- 14.046559718188
- group_profit_T
- 38.959326010823
- nci_profit_T
- 0.5064712381407
- parent_profit_T
- 38.452854772682
- ordinary_attributed_profit_T
- 34.466502005468
- preferred_attributed_profit_T
- 3.9863527672148
- net_finance_T
- -0.27920427098897
- interest_income_T
- 0.42563492901103
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 55.63509
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 43.4025
- commodity_DRAM
- 2.7135
- NAND_SSD
- -2.925
- Foundry_System_LSI
- 2.12625
- MX_Network
- 6.1434
- VD_DA_other
- -1.24302
- Display
- 4.26756
- Harman
- 2.3499
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 107.568
- CAPEX_T
- 132
- delta_WC_T
- -1
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 150.22732601082
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.10129424762814
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 128.25
- operating_profit_T
- 42.3225
- 営業利益率
- 33.00%
- operating_cost_T
- 85.9275
- margin
- 0.33
- maintenance_CAPEX_T
- 32.00148
- growth_CAPEX_T
- 14.19852
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 53.865
- operating_profit_T
- 23.16195
- margin
- 0.43
- server_DRAM
- sales_T
- 74.385
- operating_profit_T
- 19.16055
- margin
- 0.25758620689655
- commodity_DRAM
内容を開く
- sales_T
- 76.95
- operating_profit_T
- 2.3085
- 営業利益率
- 3.00%
- operating_cost_T
- 74.6415
- margin
- 0.03
- maintenance_CAPEX_T
- 22.8582
- growth_CAPEX_T
- 10.1418
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 54.15
- operating_profit_T
- -3.249
- 営業利益率
- -6.00%
- operating_cost_T
- 57.399
- margin
- -0.06
- maintenance_CAPEX_T
- 13.71492
- growth_CAPEX_T
- 6.08508
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 66.75
- operating_profit_T
- 1.80225
- 営業利益率
- 2.70%
- operating_cost_T
- 64.94775
- margin
- 0.027
- maintenance_CAPEX_T
- 13.71492
- growth_CAPEX_T
- 6.08508
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 46.725
- operating_profit_T
- -0.3738
- margin
- -0.008
- System_LSI
- sales_T
- 20.025
- operating_profit_T
- 2.17605
- margin
- 0.10866666666667
- MX_Network
内容を開く
- sales_T
- 160.2
- operating_profit_T
- 5.9274
- 営業利益率
- 3.70%
- operating_cost_T
- 154.2726
- margin
- 0.037
- maintenance_CAPEX_T
- 2.0115216
- growth_CAPEX_T
- 0.8924784
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58.74
- operating_profit_T
- -1.35102
- 営業利益率
- -2.30%
- operating_cost_T
- 60.09102
- margin
- -0.023
- maintenance_CAPEX_T
- 1.0971936
- growth_CAPEX_T
- 0.4868064
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 37.38
- operating_profit_T
- 4.18656
- 営業利益率
- 11.20%
- operating_cost_T
- 33.19344
- margin
- 0.112
- maintenance_CAPEX_T
- 4.2973416
- growth_CAPEX_T
- 1.9066584
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 26.7
- operating_profit_T
- 2.3229
- 営業利益率
- 8.70%
- operating_cost_T
- 24.3771
- margin
- 0.087
- maintenance_CAPEX_T
- 1.7372232
- growth_CAPEX_T
- 0.7707768
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -45.684
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7515017.520283
- NCI_book_oku
- 174260.31899538
- consolidated_equity_oku
- 7689277.8392784
- liquid_assets_oku
- 471775.33927817
- financial_debt_oku
- 171912
- net_cash_oku
- 299863.33927817
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4745222.5652175
- nonoperating_financial_investments_oku
- 1155405.1304348
- ordinary_issued
- 5754043281
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5731043281
- preferred_issued
- 674244535
- preferred_treasury
- 0
- preferred_outstanding
- 674244535
- old_initial_ordinary_cohort_remnant_shares
- 5496873966.9858
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1716029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7633533.4470851
- NCI_book_oku
- 177870.08890051
- consolidated_equity_oku
- 7811403.5359856
- liquid_assets_oku
- 364023.03598531
- financial_debt_oku
- 171912
- net_cash_oku
- 192111.03598531
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4989542.5652175
- nonoperating_financial_investments_oku
- 1185405.1304348
- ordinary_issued
- 5732488289
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- preferred_treasury
- 0
- preferred_outstanding
- 660230300
- old_initial_ordinary_cohort_remnant_shares
- 5454139483.2948
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1706029.130435
- ordinary_float_end
- 5709488289
- preferred_float_end
- 660230300
- old_common_cohort_float_end
- 5454139483.2948
- old_cohort_fraction_of_common_end
- 0.955276
- old_holder_cash_received_oku
- 214129.513024
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 150853.488984
- actual_pro_rata_common_seller_receipts
- 63276.02404
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -21554992
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -21554992
- preferred_issued_delta
- -14014235
- old_cohort_share_delta
- -42734483.690957
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5634360
- operating_profit_T
- 529350.9
- profit_before_tax_T
- 530058.85729
- tax_T
- 140465.597182
- group_profit_T
- 389593.260108
- nci_profit_T
- 5064.712381
- parent_profit_T
- 384528.547727
- ordinary_attributed_profit_T
- 344665.020055
- preferred_attributed_profit_T
- 39863.527672
- CAPEX_T
- 1320000
- DA_T
- 1075680
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 556350.9
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1502273.260108
- delta_WC_T
- -10000
- ordinary_dividends_declared_T
- 157279.915757
- preferred_dividends_declared_T
- 18402.843289
- ordinary_dividend_paid_T
- 157279.915757
- preferred_dividend_paid_T
- 18402.843289
- old_ordinary_dividend_received_T
- 150853.488984
- common_cancellation_buyback_T
- 32236.749899
- employee_treasury_purchases_T
- 33734.861348
- preferred_cancellation_buyback_T
- 17358.250632
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1012.942476
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 914328
- growth_CAPEX_T
- 405672
- cost_of_sales_and_operating_expenses_T
- 5105009.1
- sales_oku
- 5634360
- 売上高
- 5634360
- 営業利益（億）
- 529350.9
- profit_before_tax_oku
- 530058.85729
- owner_net_profit_oku
- 384528.547727
- ordinary_net_profit_oku
- 344665.020055
- preferred_net_profit_oku
- 39863.527672
- capital_oku
- 7633533.447085
- 現金（億）
- 364023.035985
- debt_oku
- 171912
- old_holder_cash_oku
- 214129.513024
- cost_of_sales_and_operating_expenses_T
- 510.50091
- maintenance_CAPEX_T
- 91.4328
- growth_CAPEX_T
- 40.5672
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 22.657153686675
- old_holder_tender_cash_T
- 7.9258265766395
- old_cohort_shares_sold
- 55340028.944541
- ordinary_dividends_declared_T
- 15.421010018865
- preferred_dividends_declared_T
- 1.766780533075
- ordinary_dividend_paid_T
- 15.421010018865
- preferred_dividend_paid_T
- 1.766780533075
- old_ordinary_dividend_received_T
- 14.731327110036
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 5.0413999195062
- preferred_cancellation_buyback_T
- 2.7145999771526
- employee_treasury_purchases_T
- 3.255493505858
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 34930907
- preferred_cancelled_shares
- 22563540
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 11.791505740711
- debt_repaid_T
- 0
- old_shares_start
- 5454139483.2948
- common_outstanding_start
- 5709488289
- pref_outstanding_start
- 660230300
- sales_T
- 611.7025
- operating_profit_T
- 80.11677
- profit_before_tax_T
- 79.678479064631
- tax_T
- 21.114796952127
- group_profit_T
- 58.563682112504
- nci_profit_T
- 0.76132786746255
- parent_profit_T
- 57.802354245041
- ordinary_attributed_profit_T
- 51.962468933927
- preferred_attributed_profit_T
- 5.8398853111139
- net_finance_T
- -0.78829093536913
- interest_income_T
- 0.4
- financial_cost_T
- 1.1882909353691
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 82.81677
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 61.101
- commodity_DRAM
- 9.81
- NAND_SSD
- -0.816
- Foundry_System_LSI
- 2.29446
- MX_Network
- 5.4848
- VD_DA_other
- -1.02497
- Display
- 4.66272
- Harman
- 2.50476
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 114.54
- CAPEX_T
- 136
- delta_WC_T
- 16
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 159.8036821125
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.15226557349251
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 153.9
- operating_profit_T
- 60.021
- 営業利益率
- 39.00%
- operating_cost_T
- 93.879
- margin
- 0.39
- maintenance_CAPEX_T
- 34.07565
- growth_CAPEX_T
- 13.52435
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 64.638
- operating_profit_T
- 31.67262
- margin
- 0.49
- server_DRAM
- sales_T
- 89.262
- operating_profit_T
- 28.34838
- margin
- 0.31758620689655
- commodity_DRAM
内容を開く
- sales_T
- 85.5
- operating_profit_T
- 9.405
- 営業利益率
- 11.00%
- operating_cost_T
- 76.095
- margin
- 0.11
- maintenance_CAPEX_T
- 24.33975
- growth_CAPEX_T
- 9.66025
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 57
- operating_profit_T
- -1.14
- 営業利益率
- -2.00%
- operating_cost_T
- 58.14
- margin
- -0.02
- maintenance_CAPEX_T
- 14.60385
- growth_CAPEX_T
- 5.79615
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 72.98
- operating_profit_T
- 1.97046
- 営業利益率
- 2.70%
- operating_cost_T
- 71.00954
- margin
- 0.027
- maintenance_CAPEX_T
- 14.60385
- growth_CAPEX_T
- 5.79615
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 51.086
- operating_profit_T
- -0.408688
- margin
- -0.008
- System_LSI
- sales_T
- 21.894
- operating_profit_T
- 2.379148
- margin
- 0.10866666666667
- MX_Network
内容を開く
- sales_T
- 164.65
- operating_profit_T
- 5.2688
- 営業利益率
- 3.20%
- operating_cost_T
- 159.3812
- margin
- 0.032
- maintenance_CAPEX_T
- 2.141898
- growth_CAPEX_T
- 0.850102
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 59.63
- operating_profit_T
- -1.13297
- 営業利益率
- -1.90%
- operating_cost_T
- 60.76297
- margin
- -0.019
- maintenance_CAPEX_T
- 1.168308
- growth_CAPEX_T
- 0.463692
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39.16
- operating_profit_T
- 4.58172
- 営業利益率
- 11.70%
- operating_cost_T
- 34.57828
- margin
- 0.117
- maintenance_CAPEX_T
- 4.575873
- growth_CAPEX_T
- 1.816127
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.48
- operating_profit_T
- 2.47776
- 営業利益率
- 8.70%
- operating_cost_T
- 26.00224
- margin
- 0.087
- maintenance_CAPEX_T
- 1.849821
- growth_CAPEX_T
- 0.734179
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -49.5975
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7633533.4470851
- NCI_book_oku
- 177870.08890051
- consolidated_equity_oku
- 7811403.5359856
- liquid_assets_oku
- 364023.03598531
- financial_debt_oku
- 171912
- net_cash_oku
- 192111.03598531
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 4989542.5652175
- nonoperating_financial_investments_oku
- 1185405.1304348
- ordinary_issued
- 5732488289
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5709488289
- preferred_issued
- 660230300
- preferred_treasury
- 0
- preferred_outstanding
- 660230300
- old_initial_ordinary_cohort_remnant_shares
- 5454139483.2948
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1706029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 7922564.1499909
- NCI_book_oku
- 183518.71184021
- consolidated_equity_oku
- 8106082.8618311
- liquid_assets_oku
- 406459.41923796
- financial_debt_oku
- 289827.05740711
- net_cash_oku
- 116632.36183085
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5204142.5652175
- nonoperating_financial_investments_oku
- 1215405.1304348
- ordinary_issued
- 5697557382
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- preferred_treasury
- 0
- preferred_outstanding
- 637666760
- old_initial_ordinary_cohort_remnant_shares
- 5398799454.3503
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1866029.130435
- ordinary_float_end
- 5674557382
- preferred_float_end
- 637666760
- old_common_cohort_float_end
- 5398799454.3503
- old_cohort_fraction_of_common_end
- 0.951405
- old_holder_cash_received_oku
- 226571.536867
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 147313.2711
- actual_pro_rata_common_seller_receipts
- 79258.265766
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -34930907
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -34930907
- preferred_issued_delta
- -22563540
- old_cohort_share_delta
- -55340028.944541
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6117025
- operating_profit_T
- 801167.7
- profit_before_tax_T
- 796784.790646
- tax_T
- 211147.969521
- group_profit_T
- 585636.821125
- nci_profit_T
- 7613.278675
- parent_profit_T
- 578023.54245
- ordinary_attributed_profit_T
- 519624.689339
- preferred_attributed_profit_T
- 58398.853111
- CAPEX_T
- 1360000
- DA_T
- 1145400
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 828167.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1598036.821125
- delta_WC_T
- 160000
- ordinary_dividends_declared_T
- 154210.100189
- preferred_dividends_declared_T
- 17667.805331
- ordinary_dividend_paid_T
- 154210.100189
- preferred_dividend_paid_T
- 17667.805331
- old_ordinary_dividend_received_T
- 147313.2711
- common_cancellation_buyback_T
- 50413.999195
- employee_treasury_purchases_T
- 32554.935059
- preferred_cancellation_buyback_T
- 27145.999772
- cash_common_issue_T
- 0
- debt_drawing_T
- 117915.057407
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 1522.655735
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 973590
- growth_CAPEX_T
- 386410
- cost_of_sales_and_operating_expenses_T
- 5315857.3
- sales_oku
- 6117025
- 売上高
- 6117025
- 営業利益（億）
- 801167.7
- profit_before_tax_oku
- 796784.790646
- owner_net_profit_oku
- 578023.54245
- ordinary_net_profit_oku
- 519624.689339
- preferred_net_profit_oku
- 58398.853111
- capital_oku
- 7922564.149991
- 現金（億）
- 406459.419238
- debt_oku
- 289827.057407
- old_holder_cash_oku
- 226571.536867
- cost_of_sales_and_operating_expenses_T
- 531.58573
- maintenance_CAPEX_T
- 97.359
- growth_CAPEX_T
- 38.641
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 21
- old_holder_cash_T
- 22.227049880551
- old_holder_tender_cash_T
- 7.8632895721184
- old_cohort_shares_sold
- 56879704.982625
- ordinary_dividends_declared_T
- 15.09742726706
- preferred_dividends_declared_T
- 1.679393601625
- ordinary_dividend_paid_T
- 15.09742726706
- preferred_dividend_paid_T
- 1.679393601625
- old_ordinary_dividend_received_T
- 14.363760308433
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 5.1232999931461
- preferred_cancellation_buyback_T
- 2.7587000596982
- employee_treasury_purchases_T
- 3.1416278423033
- employee_treasury_purchased_shares
- 23000000
- employee_treasury_granted_shares
- 23000000
- common_cancelled_shares
- 36784986
- preferred_cancelled_shares
- 23607165
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 7.1490322248214
- debt_repaid_T
- 0
- old_shares_start
- 5398799454.3503
- common_outstanding_start
- 5674557382
- pref_outstanding_start
- 637666760
- sales_T
- 670.6805
- operating_profit_T
- 112.78332
- profit_before_tax_T
- 112.05191874341
- tax_T
- 29.693758467004
- group_profit_T
- 82.358160276409
- nci_profit_T
- 1.0706560835933
- parent_profit_T
- 81.287504192815
- ordinary_attributed_profit_T
- 73.302770922234
- preferred_attributed_profit_T
- 7.9847332705812
- net_finance_T
- -1.0814012565868
- interest_income_T
- 0.4
- financial_cost_T
- 1.4814012565868
- nonoperating_income_T
- 0.35
- sbc_expense_in_OP_T
- 2.7
- sbc_capital_credit_T
- 2.7
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.7
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.08
- commodity_DRAM
- 0.405
- NAND_SSD
- 0.324
- Foundry_System_LSI
- 0.324
- MX_Network
- 0.216
- VD_DA_other
- 0.108
- Display
- 0.081
- Harman
- 0.027
- __central__
- 0.135
- operating_profit_before_SBC_T
- 115.48332
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 81.279
- commodity_DRAM
- 17.6418
- NAND_SSD
- 3.3735
- Foundry_System_LSI
- 3.2877
- MX_Network
- 4.73364
- VD_DA_other
- -0.98136
- Display
- 4.76685
- Harman
- 2.58219
- central_pre_SBC_OP_T
- -1.2
- DA_T
- 122.508
- CAPEX_T
- 142.4
- delta_WC_T
- 20
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 187.56616027641
- strategic_financial_investments_T
- 3
- parent_OCI_T
- -3.4
- nci_OCI_T
- -0.0442
- NCI_dividend_paid_T
- 0.21413121671866
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 190.95
- operating_profit_T
- 80.199
- 営業利益率
- 42.00%
- operating_cost_T
- 110.751
- margin
- 0.42
- maintenance_CAPEX_T
- 36.44613
- growth_CAPEX_T
- 13.39387
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 80.199
- operating_profit_T
- 41.70348
- margin
- 0.52
- server_DRAM
- sales_T
- 110.751
- operating_profit_T
- 38.49552
- margin
- 0.34758620689655
- commodity_DRAM
内容を開く
- sales_T
- 95.76
- operating_profit_T
- 17.2368
- 営業利益率
- 18.00%
- operating_cost_T
- 78.5232
- margin
- 0.18
- maintenance_CAPEX_T
- 26.03295
- growth_CAPEX_T
- 9.56705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 60.99
- operating_profit_T
- 3.0495
- 営業利益率
- 5.00%
- operating_cost_T
- 57.9405
- margin
- 0.05
- maintenance_CAPEX_T
- 15.61977
- growth_CAPEX_T
- 5.74023
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 80.1
- operating_profit_T
- 2.9637
- 営業利益率
- 3.70%
- operating_cost_T
- 77.1363
- margin
- 0.037
- maintenance_CAPEX_T
- 15.61977
- growth_CAPEX_T
- 5.74023
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 56.07
- operating_profit_T
- 0.11214
- margin
- 0.002
- System_LSI
- sales_T
- 24.03
- operating_profit_T
- 2.85156
- margin
- 0.11866666666667
- MX_Network
内容を開く
- sales_T
- 167.32
- operating_profit_T
- 4.51764
- 営業利益率
- 2.70%
- operating_cost_T
- 162.80236
- margin
- 0.027
- maintenance_CAPEX_T
- 2.2908996
- growth_CAPEX_T
- 0.8419004
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 60.52
- operating_profit_T
- -1.08936
- 営業利益率
- -1.80%
- operating_cost_T
- 61.60936
- margin
- -0.018
- maintenance_CAPEX_T
- 1.2495816
- growth_CAPEX_T
- 0.4592184
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 40.05
- operating_profit_T
- 4.68585
- 営業利益率
- 11.70%
- operating_cost_T
- 35.36415
- margin
- 0.117
- maintenance_CAPEX_T
- 4.8941946
- growth_CAPEX_T
- 1.7986054
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 29.37
- operating_profit_T
- 2.55519
- 営業利益率
- 8.70%
- operating_cost_T
- 26.81481
- margin
- 0.087
- maintenance_CAPEX_T
- 1.9785042
- growth_CAPEX_T
- 0.7270958
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -54.3795
- central_unallocated_op_T
- -1.335
- opening_state
内容を開く
- 親会社持分（億）
- 7922564.1499909
- NCI_book_oku
- 183518.71184021
- consolidated_equity_oku
- 8106082.8618311
- liquid_assets_oku
- 406459.41923796
- financial_debt_oku
- 289827.05740711
- net_cash_oku
- 116632.36183085
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 5204142.5652175
- nonoperating_financial_investments_oku
- 1215405.1304348
- ordinary_issued
- 5697557382
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5674557382
- preferred_issued
- 637666760
- preferred_treasury
- 0
- preferred_outstanding
- 637666760
- old_initial_ordinary_cohort_remnant_shares
- 5398799454.3503
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1866029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8450434.7042807
- NCI_book_oku
- 191641.96050896
- consolidated_equity_oku
- 8642076.6647897
- liquid_assets_oku
- 619465.54444475
- financial_debt_oku
- 361317.37965532
- net_cash_oku
- 258148.16478943
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5403062.5652175
- nonoperating_financial_investments_oku
- 1245405.1304348
- ordinary_issued
- 5660772396
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- preferred_treasury
- 0
- preferred_outstanding
- 614059595
- old_initial_ordinary_cohort_remnant_shares
- 5341919749.3676
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 2066029.130435
- ordinary_float_end
- 5637772396
- preferred_float_end
- 614059595
- old_common_cohort_float_end
- 5341919749.3676
- old_cohort_fraction_of_common_end
- 0.947523
- old_holder_cash_received_oku
- 222270.498806
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 143637.603084
- actual_pro_rata_common_seller_receipts
- 78632.895721
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -36784986
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -36784986
- preferred_issued_delta
- -23607165
- old_cohort_share_delta
- -56879704.982626
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6706805
- operating_profit_T
- 1127833.2
- profit_before_tax_T
- 1120519.187434
- tax_T
- 296937.58467
- group_profit_T
- 823581.602764
- nci_profit_T
- 10706.560836
- parent_profit_T
- 812875.041928
- ordinary_attributed_profit_T
- 733027.709222
- preferred_attributed_profit_T
- 79847.332706
- CAPEX_T
- 1424000
- DA_T
- 1225080
- sbc_expense_in_OP_T
- 27000
- sbc_capital_credit_T
- 27000
- operating_profit_before_SBC_T
- 1154833.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1875661.602764
- delta_WC_T
- 200000
- ordinary_dividends_declared_T
- 150974.272671
- preferred_dividends_declared_T
- 16793.936016
- ordinary_dividend_paid_T
- 150974.272671
- preferred_dividend_paid_T
- 16793.936016
- old_ordinary_dividend_received_T
- 143637.603084
- common_cancellation_buyback_T
- 51232.999931
- employee_treasury_purchases_T
- 31416.278423
- preferred_cancellation_buyback_T
- 27587.000597
- cash_common_issue_T
- 0
- debt_drawing_T
- 71490.322248
- strategic_financial_investments_T
- 30000
- parent_OCI_T
- -34000
- NCI_dividend_paid_T
- 2141.312167
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 1041318
- growth_CAPEX_T
- 382682
- cost_of_sales_and_operating_expenses_T
- 5578971.8
- sales_oku
- 6706805
- 売上高
- 6706805
- 営業利益（億）
- 1127833.2
- profit_before_tax_oku
- 1120519.187434
- owner_net_profit_oku
- 812875.041928
- ordinary_net_profit_oku
- 733027.709222
- preferred_net_profit_oku
- 79847.332706
- capital_oku
- 8450434.704281
- 現金（億）
- 619465.544445
- debt_oku
- 361317.379655
- old_holder_cash_oku
- 222270.498806
- cost_of_sales_and_operating_expenses_T
- 557.89718
- maintenance_CAPEX_T
- 104.1318
- growth_CAPEX_T
- 38.2682
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 13.001978732941
- old_holder_tender_cash_T
- 2.4660236534313
- old_cohort_shares_sold
- 18349426.894135
- ordinary_dividends_declared_T
- 14.799526460335
- preferred_dividends_declared_T
- 1.603322394235
- ordinary_dividend_paid_T
- 11.11947005939
- preferred_dividend_paid_T
- 1.209200879
- old_ordinary_dividend_received_T
- 10.53595507951
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 2.602599951608
- preferred_cancellation_buyback_T
- 1.4013999874866
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 19365677
- preferred_cancelled_shares
- 12347358
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5341919749.3676
- common_outstanding_start
- 5637772396
- pref_outstanding_start
- 614059595
- sales_T
- 566.94768920765
- operating_profit_T
- 79.565891612022
- profit_before_tax_T
- 79.379789472937
- tax_T
- 21.035644210328
- group_profit_T
- 58.344145262608
- nci_profit_T
- 0.75847388841391
- parent_profit_T
- 57.585671374195
- ordinary_attributed_profit_T
- 52.01452656528
- preferred_attributed_profit_T
- 5.5711448089144
- net_finance_T
- -0.48350651066989
- interest_income_T
- 0.77527980298721
- financial_cost_T
- 1.2587863136571
- nonoperating_income_T
- 0.2974043715847
- sbc_expense_in_OP_T
- 2.294262295082
- sbc_capital_credit_T
- 2.294262295082
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.294262295082
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.91770491803279
- commodity_DRAM
- 0.3441393442623
- NAND_SSD
- 0.27531147540984
- Foundry_System_LSI
- 0.27531147540984
- MX_Network
- 0.18354098360656
- VD_DA_other
- 0.091770491803279
- Display
- 0.068827868852459
- Harman
- 0.02294262295082
- __central__
- 0.1147131147541
- operating_profit_before_SBC_T
- 81.860153907104
- sbc_P_and_L_segment_central_bridge_error_T
- -1.4210854715202E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 58.893713114754
- commodity_DRAM
- 9.9341557377049
- NAND_SSD
- 0.75965573770492
- Foundry_System_LSI
- 3.7586304371585
- MX_Network
- 4.1039763934426
- VD_DA_other
- -0.7953187704918
- Display
- 3.9650630601093
- Harman
- 2.2599503278689
- central_pre_SBC_OP_T
- -1.0196721311475
- DA_T
- 110.02262295082
- CAPEX_T
- 124.4
- delta_WC_T
- 9.3469945355191
- noncash_fair_value_investment_gain_T
- 0
- CFO_T
- 161.31403597299
- strategic_financial_investments_T
- 2.5491803278689
- parent_OCI_T
- -2.8890710382514
- nci_OCI_T
- -0.037557923497268
- NCI_dividend_paid_T
- 0.15169477768278
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 152.56844262295
- operating_profit_T
- 57.976008196721
- 営業利益率
- 38.00%
- operating_cost_T
- 94.59243442623
- margin
- 0.38
- maintenance_CAPEX_T
- 32.731730327869
- growth_CAPEX_T
- 10.808269672131
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 64.078745901639
- operating_profit_T
- 30.757798032787
- margin
- 0.48
- server_DRAM
- sales_T
- 88.489696721311
- operating_profit_T
- 27.218210163934
- margin
- 0.30758620689655
- commodity_DRAM
内容を開く
- sales_T
- 79.916803278689
- operating_profit_T
- 9.5900163934426
- 営業利益率
- 12.00%
- operating_cost_T
- 70.326786885246
- margin
- 0.12
- maintenance_CAPEX_T
- 23.379807377049
- growth_CAPEX_T
- 7.7201926229508
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 48.434426229508
- operating_profit_T
- 0.48434426229508
- 営業利益率
- 1.00%
- operating_cost_T
- 47.950081967213
- margin
- 0.01
- maintenance_CAPEX_T
- 14.02788442623
- growth_CAPEX_T
- 4.6321155737705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 74.113169398907
- operating_profit_T
- 3.4833189617486
- 営業利益率
- 4.70%
- operating_cost_T
- 70.629850437158
- margin
- 0.047
- maintenance_CAPEX_T
- 14.02788442623
- growth_CAPEX_T
- 4.6321155737705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 51.879218579235
- operating_profit_T
- 0.62255062295082
- margin
- 0.012
- System_LSI
- sales_T
- 22.233950819672
- operating_profit_T
- 2.8607683387978
- margin
- 0.12866666666667
- MX_Network
内容を開く
- sales_T
- 145.20131147541
- operating_profit_T
- 3.9204354098361
- 営業利益率
- 2.70%
- operating_cost_T
- 141.28087606557
- margin
- 0.027
- maintenance_CAPEX_T
- 2.0574230491803
- growth_CAPEX_T
- 0.67937695081967
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 52.181721311475
- operating_profit_T
- -0.88708926229508
- 営業利益率
- -1.70%
- operating_cost_T
- 53.06881057377
- margin
- -0.017
- maintenance_CAPEX_T
- 1.1222307540984
- growth_CAPEX_T
- 0.37056924590164
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 34.78781420765
- operating_profit_T
- 3.8962351912568
- 営業利益率
- 11.20%
- operating_cost_T
- 30.891579016393
- margin
- 0.112
- maintenance_CAPEX_T
- 4.3954037868852
- growth_CAPEX_T
- 1.4513962131148
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 25.712732240437
- operating_profit_T
- 2.237007704918
- 営業利益率
- 8.70%
- operating_cost_T
- 23.475724535519
- margin
- 0.087
- maintenance_CAPEX_T
- 1.7768653606557
- growth_CAPEX_T
- 0.58673463934426
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -45.968731557377
- central_unallocated_op_T
- -1.1343852459016
- opening_state
内容を開く
- 親会社持分（億）
- 8450434.7042807
- NCI_book_oku
- 191641.96050896
- consolidated_equity_oku
- 8642076.6647897
- liquid_assets_oku
- 619465.54444475
- financial_debt_oku
- 361317.37965532
- net_cash_oku
- 258148.16478943
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5403062.5652175
- nonoperating_financial_investments_oku
- 1245405.1304348
- ordinary_issued
- 5660772396
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5637772396
- preferred_issued
- 614059595
- preferred_treasury
- 0
- preferred_outstanding
- 614059595
- old_initial_ordinary_cohort_remnant_shares
- 5341919749.3676
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 2066029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8816274.8426543
- NCI_book_oku
- 197334.17238129
- consolidated_equity_oku
- 9013609.0150356
- liquid_assets_oku
- 798270.44434429
- financial_debt_oku
- 361317.37965532
- net_cash_oku
- 436953.06468897
- declared_dividend_payable_oku
- 40741.7791618
- operating_ppe_oku
- 5546836.3357093
- nonoperating_financial_investments_oku
- 1270896.9337135
- ordinary_issued
- 5641406719
- ordinary_treasury
- 23000000
- ordinary_outstanding
- 5618406719
- preferred_issued
- 601712237
- preferred_treasury
- 0
- preferred_outstanding
- 601712237
- old_initial_ordinary_cohort_remnant_shares
- 5323570322.4735
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 2159499.0757901
- ordinary_float_end
- 5618406719
- preferred_float_end
- 601712237
- old_common_cohort_float_end
- 5323570322.4735
- old_cohort_fraction_of_common_end
- 0.947523
- old_holder_cash_received_oku
- 130019.787329
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 105359.550795
- actual_pro_rata_common_seller_receipts
- 24660.236534
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -19365677
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -19365677
- preferred_issued_delta
- -12347358
- old_cohort_share_delta
- -18349426.894135
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 5669476.892077
- operating_profit_T
- 795658.91612
- profit_before_tax_T
- 793797.894729
- tax_T
- 210356.442103
- group_profit_T
- 583441.452626
- nci_profit_T
- 7584.738884
- parent_profit_T
- 575856.713742
- ordinary_attributed_profit_T
- 520145.265653
- preferred_attributed_profit_T
- 55711.448089
- CAPEX_T
- 1244000
- DA_T
- 1100226.229508
- sbc_expense_in_OP_T
- 22942.622951
- sbc_capital_credit_T
- 22942.622951
- operating_profit_before_SBC_T
- 818601.539071
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1613140.35973
- delta_WC_T
- 93469.945355
- ordinary_dividends_declared_T
- 147995.264603
- preferred_dividends_declared_T
- 16033.223942
- ordinary_dividend_paid_T
- 111194.700594
- preferred_dividend_paid_T
- 12092.00879
- old_ordinary_dividend_received_T
- 105359.550795
- common_cancellation_buyback_T
- 26025.999516
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 14013.999875
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 25491.803279
- parent_OCI_T
- -28890.710383
- NCI_dividend_paid_T
- 1516.947777
- noncash_fair_value_investment_gain_T
- 0
- maintenance_CAPEX_T
- 935192.295082
- growth_CAPEX_T
- 308807.704918
- cost_of_sales_and_operating_expenses_T
- 4873817.975956
- sales_oku
- 5669476.892077
- 売上高
- 5669476.892077
- 営業利益（億）
- 795658.91612
- profit_before_tax_oku
- 793797.894729
- owner_net_profit_oku
- 575856.713742
- ordinary_net_profit_oku
- 520145.265653
- preferred_net_profit_oku
- 55711.448089
- capital_oku
- 8816274.842654
- 現金（億）
- 798270.444344
- debt_oku
- 361317.379655
- old_holder_cash_oku
- 130019.787329
- cost_of_sales_and_operating_expenses_T
- 487.38179759563
- maintenance_CAPEX_T
- 93.519229508197
- growth_CAPEX_T
- 30.880770491803
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- irr
- -0.063003127
- pv_cashflow_oku_at_coc_k
- 1360299.841016
- pv_terminal_oku_at_coc_k
- 1396683.490368
- pv_oku_at_coc_k
- 2756983.331384
- npv_oku_at_coc_k
- -8016949.216129
- equity_value_oku_per_start_share_at_coc
- 48287.173911
- all_ledger_reconciliation_passed
- はい
- issuer_same_day_event_order_fix
2027 ex/settlement same-date: ex before payment; 2034/35 debt draw before financed buyback. No financial forecast or dated holder payout changed.
- legacy_v2_2026_56day_SBC_verification_not_current
内容を開く
- previous_unsupported_sbc_T_KRW
- 2.8
- revised_sbc_in_op_T_KRW
- 0.41396303901437
- revised_sbc_capital_credit_T_KRW
- 0.41396303901437
- old_model_to_new_model_operating_profit_delta_T_KRW
- 2.3860369609856
- expense_included_in_operating_profit
- はい
- segment_central_bridge_error_oku
- 0
- historical_H1_equity_credit_is_NOT_this_expense
- はい
- 2026_55day_SBC_verification
内容を開く
- period_start
2026-11-07
- 期間末
2026-12-31
- forecast_days
- 55
- SBC_P_and_L_expense_T
- 0.40657084188912
- SBC_non_cash_equity_credit_T
- 0.40657084188912
- 2026_56day_v2_embedded_2_8T_is_unsubstantiated
- はい
- 2026_55day_embedded_prior_expense_proxy_T
- 2.75
- old_to_revised_OP_expense_adjustment_T
- 2.3434291581109
- same_SBC_amount_expensed_then_non_cash_CFO_added_back
- はい
- 2037_onward_treasury_delivery_economic_burden_retained_once
- はい
- 期間内の親会社利益合計（億）
- 5647028.5141339
- boundary_events_review
- 1
内容を開く
- 想定日
2026-11-06
- 金額
- 0
- 種類
valuation_origin
- 注記
分析開始日の非現金イベント。将来CFには含めない。
金額の単位
億KRW (10^8 KRW)
事業の詳細
- revenue_divisions
内容を開く
- 1
Memory HBM/DRAM/NAND
- 2
Foundry & System LSI
- 3
Mobile MX and Networks
- 4
TV appliance VD DA
- 5
Samsung Display SDC
- 6
Harman
- IFRS_Korean_consolidation
K-IFRS consolidated subsidiary revenues and operating profits, with intersegment eliminations explicit; not a holding company FVTPL model.
- memory_sales_split_2026Q3_company_not_disclosed
- はい
- 2026Q3_disclosed_DS_T
内容を開く
- revenue
- 147.1
- operating_profit
- 106.5
- analyst_memory_subdivision_sales_T_NOT_COMPANY_REPORTED
- 140.7
- memory_subdivision_sales_company_confirmed
- 未確認
- 2026Q3_disclosed_DX_T
- revenue
- 52.1
- operating_profit
- -0.8
- MX_network_sales
- 37.7
- 2026Q3_disclosed_SDC_T
- revenue
- 8
- operating_profit
- 1.1
- 2026Q3_disclosed_Harman_T
- revenue
- 4.3
- operating_profit
- 0.6
- 2026Q3_intersegment_elimination_T
- -16.2
- foundry_and_System_LSI_scenario_operating_forecast_not_official
- はい
- 2026_expected_CAPEX_T
- 84.4
- Q3_capex_T
- 29
- 2026_9month_capex_T
- 56.9
- 2026_annual_costs_highly_cyclical
- はい
- product_level_55_period_subsegments
HBM and server DRAM separately within HBM_server_DRAM; Foundry and System LSI within Foundry_System_LSI, with an explicitly hypothetical 70/30 split; no change to group cash or reported division results.
競争力の詳細
- positive
- 1
Memory IP in HBM4 and 1c DRAM, large manufacturing scale
- 2
Vertical foundry/display/mobile integration
- 3
Strong Q3 net liquidity with short-term instruments
- negative
内容を開く
- 1
Q3 55% consolidated margin unlikely to be a perpetual EBIT margin
- 2
AI server cycle customer concentration
- 3
High sustainable fab CAPEX and depreciation
- 4
2nm foundry competitive execution
- 5
KRW FX and trade restrictions
- 6
2026 performance-linked employee treasury grants and awards
- specific_risks
内容を開く
- 1
DRAM cycle can reverse prior year pricing rapidly
- 2
HBM technology and fab qualification
- 3
NAND capacity cyclicality
- 4
Foundry yields and non-linear wafer cost
- 5
Mobile competitive margin and intersegment devices
- 6
NCI and preferred class claims separated
業界の詳細
- HBM_DRAM_NAND
DRAM supply oligopoly, AI/HBM server demand, advanced packaging and equipment investment, cyclicality; separate revenue/earnings forecasts not reported source breakdown
- foundry
Foundry competition, process yield, EUV and capex burden; profit below DS disclosed only assumed in models
- display
OLED displays cyclical customer inventory and panel pricing
- mobile
Samsung Galaxy premium and AI phone mix, global unit demand, component cost rises and competitive pricing
- consumer_appliance
Slow replacement cycles, logistic/energy/wage costs
- Harman
Automotive electronics long cycle, customer concentration
- currency
KRW vs USD trade and HBM server pricing; no user-level FX forecast in KRW model
財務・資本配分の詳細
- starting_share_book
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- preferred_nonvoting_par_dividend_annual_extra_KRW
- 1
- no_common_005930_preferred_005935_price_equating
- はい
- netcash_proxy_valuation_day_oku
- 2047016.681503
- source_reported_Q3_group_equity_oku
- 6141116
- NCI_book_proxy_oku
- 142449.36
- 2026Q3_company_dividend_record_before_entry_preholder_cash_oku
- 300030.244572
- 2026Q3_group_financial_investments_distinct_from_cash_oku
- 972416
- proportional_seller_assumption_all_case_and_all_issuer_common_buyback_dates
- はい
- old_initial_holder_never_tenders_preferred
- はい
- employee_grants_treasury_first_cancellation_is_not_assumed
- はい
- after_2036_existing_inventory_grants_reduce_old_share_value_by_dilution
- はい
- after_2036_only_unfunded_shares_trigger_new_cash_buyback
- はい
- debt_is_outstanding_total_group_financial_debt_proxy_not_the_supplemental_trade_payables
- はい
- 2026Q3_capex_not_annualized_indefinitely
- はい
評価根拠の詳細
- starting_ordinary_per_share_market_price_KRW
- 188700
- starting_preferred_market_price_KRW
- 150300
- market_per_extrapolated_from_Q3_earnings
- いいえ
- terminal_PE_convergence_used
- いいえ
- terminal_operating_DCF_uses_2033_2036_four_year_normalized_OP
- はい
- non_operating_initial_investments_97_2416T_not_also_in_cash
- はい
- terminal_reinvestment_maintenance_plus_growth_capex_and_WC
- はい
- terminal_risk_dependent_k_and_g
- はい
- preferred_class_cannot_be_added_to_common_economic_equity
- はい
- already_funded_employee_treasury_not_recharged_as_new_cash_but_not_free_of_dilution
- はい
- cutoff_2026_11_06_to_2036_11_06_days
- 3653
- end_of_horizon_unpaid_2036_Q3_dividend_handled_as_accrued_receivable_not_in_CFs
- はい
- no_arbitrary_constant_discount_to_book_equity
- はい
分析基準とデータ
- 価格・単価
- 188700
- 株数
- 5709556199
- ordinary_original_cohort_market_cap_oku
- 10773932.547513
- preferred_market_cap_oku_at_distinct_price
- 1205963.918109
- total_observed_common_plus_preferred_market_cap_oku
- 11979896.465622
- reported_interim
内容を開く
- 2026Q3_company_reporting_vs_reviewed_June
内容を開く
- 状態
Q3 company earnings-call results (external review incomplete as of Oct29), H1 externally reviewed
- 3Q_sales_T_KRW
- 195.3
- 3Q_operating_income_T_KRW
- 107.4
- 3Q_parent_NI_T_KRW
- 75.2
- 3Q_total_group_NI_T_KRW
- 75.1
- 3Q_noncontrolling_profit_T_KRW
- -0.1
- 3Q_profit_before_tax_T_KRW
- 98.5
- 3Q_tax_T_KRW
- 23.4
- 3Q_finance_income_minus_expenses_T_KRW
- -9.5
- 3Q_depreciation_T_KRW
- 11.9
- 3Q_CAPEX_T_KRW
- 29
- 3Q_reported_PPE_T_KRW
- 234.0093
- 3Q_balance_total_equity_T_KRW
- 614.1116
- 3Q_balance_group_debt_T_KRW
- 17.1912
- 3Q_liquid_assets_and_short_instruments_T_KRW
- 214.8229
- 3Q_consolidated_assets_T_KRW
- 791.8419
- 3Q_total_equity_parent_not_disclosed_in_3Q_slides
- 未確認
- H1_2026_reviewed_parent_equity_T_KRW
- 565.06474
- H1_2026_reviewed_NCI_equity_T_KRW
- 14.244936
- H1_2026_share_based_compensation_equity_credit_T_KRW
- 16.593614
- H1_2026_equity_reserve_open_T_KRW
- 0.36581
- H1_2026_equity_reserve_end_T_KRW
- 15.853248
- H1_2026_equity_reserve_net_increase_T_KRW
- 15.487438
- H1_2026_treasury_grants_at_acquisition_cost_T_KRW
- 1.106176
- H1_2026_reserve_bridge_error_T_KRW
- 0
- H1_note_15C_from_prior_accrual_to_equity_T_KRW
- 1.047102
- H1_note_15D_welfare_expense_T_KRW
- 0.370568
- H1_note_15D_wages_expense_T_KRW
- 0.332715
- H1_note_15E_long_term_wages_expense_T_KRW
- 0.021304
- H1_note_17F_PSU_expense_T_KRW
- 0.767175
- H1_note_explicit_current_expense_subtotals_T_KRW
- 1.491762
- note_C_treatment
reclassification from existing accrued expenses; cannot infer 1.047102T incremental new-period expense and add it to stock equity credit
- note_F_treatment
PSU expense disclosed; extent already present in equity transaction cannot be reconciled from note alone
- H1_equity_comp_line_NOT_automatically_new_P_and_L_expense
- はい
- undisclosed_full_SBC_expense_reconciliation_T_KRW
- 未確認
- H1_residual_if_naively_subtracting_C_D_E_F_T_KRW
- 14.05475
- H1_residual_is_not_recognized_extra_expense
- はい
- 3Q_current_period_SBC_separate_actual_expense_not_identified_in_earnings_slides
- 未確認
- 3Q_Q3_disclosure_source_ids
- 1
samsung_q3_earnings_pdf
- 2
samsung_h1_reviewed
- 11_06_share_snapshot
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- Q3_confirmed_declared_dividend
内容を開く
- board_decision_date
2026-10-29
- record_date
2026-09-30
- ordinary_DPS
- 4601
- preferred_DPS
- 4601
- total_dividend_T_KRW
- 30.003024457217
- scheduled_payment
2026-11-27
- old_holder_acquiring_on_2026_11_06_receivable
- 0
- company_liability_on_basis_proxy_T_KRW
- 30.003024457217
- declaration_before_valuation_date_is_not_a_2026_11_06_old_holder_payout
- はい
- payment_execution_confirmed_as_of_2026_11_06
- いいえ
- opening_balance_proxy
内容を開く
- 3Q_group_equity_minus_june_NCI_proxy_T_KRW
- 599.866664
- Oct1_to_Nov6_Q4_parent_NI_assumed_T_KRW
- 14.869565217391
- Q4_preopening_days_excluding_2026_11_06
- 36
- Oct1_to_Nov6_SBC_equity_credit_assumed_T_KRW
- 0.39425051334702
- Oct29_declared_3Q_dividend_equity_decrement_T_KRW
- 30.003024457217
- Oct29_declaration_subdivided_ordinary_T_KRW
- 26.311314552214
- Oct29_declaration_subdivided_preferred_T_KRW
- 3.691709905003
- Q3_dividend_liability_recognized_before_2026_11_06_not_created_on_2026_11_27
- はい
- Oct1_to_Oct6_comp_buyback_cash_equity_decrement_T_KRW
- 1.38515192825
- valuation_date_parent_equity_proxy_T_KRW
- 583.74230334527
- opening_liquid_cash_proxy_T_KRW
- 221.89286815031
- opening_debt_proxy_T_KRW
- 17.1912
- opening_existing_financial_investments_T_KRW
- 97.2416
- warning
2026Q3 parent/NCI split and Q4 before Nov6 accounts are explicit unreviewed model proxies, NOT 2026Nov6 company interim statement
- model_valuation_time_parent_equity_oku
- 5837423.033453
- model_valuation_time_parent_equity_is_IFRS_certified_actual
- いいえ
- model_valuation_time_cash_and_short_instruments_oku
- 2218928.681503
- model_valuation_time_financial_debt_proxy_oku
- 171912
- issuer_prevaluation_employee_repurchase_NOT_future_shareholder_return_oku
- 149999.998997
- price_details
内容を開く
- currency
KRW
- ordinary_close
- 188700
- preferred_close
- 150300
- ordinary_ticker
005930
- preferred_ticker
005935
- 株価基準日
2026-11-06
- official_direct_KRX_historical_close_verified
- いいえ
- observed_from
Korea Economic Daily / KRX price mirrors; not company price report
- different_preferred_and_common_prices
- はい
- 値
- 188700
- 市場
Korea Exchange / KOSPI
- 日付
2026-11-06
- price_type
closing_price
- source_id
securities_price_005930
- 状態
KRX-derived secondary closing quote, official KRX historical archive unverified
- shares_details
内容を開く
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- shares_as_of_disclosure
2026-11-04
- Nov5_to_Nov6_sharechanges_verification_status
not independently confirmed; shares are dated proxy
- ordinary_2026_11_06_exact
- 未確認
- pref_2026_11_06_exact
- 未確認
- price_par_share_KRW
- 100
- 2026Q3_dividend_eligible_common_shares
- 5718607814
- 2026Q3_dividend_eligible_preferred_shares
- 802371203
- issued_ordinary
- 5846278608
- treasury_ordinary
- 136722409
- effective_outstanding
- 5709556199
- share_date
2026-11-04
- share_date_status
last_known_proxy_not_precise_2026_11_06
- 株価の出所
2026年11月6日普通株終値188,700 KRW。複数の二次情報とサイト保有明細で照合、取引所の同日原票は未確認。
- 株数の出所
2026年11月4日時点の自己株控除後普通株5,709,556,199株を11月6日の代理値として使用。同日の自己株・株数確報は未確認。
検証上の留意点
- 1
2026年上期の会計士レビュー付き財務諸表を確認。株式報酬の資本計上額を当期費用そのものと同一視しません。
- 2
2026年Q3配当は9月30日基準日の権利であり、11月6日に取得した普通株主の将来受取に含めません。
- 3
上期以降の親会社資本、非支配持分、11月6日の株数と現金には代理値・仮定があります。
- 4
2036年終点後に支払われる権利確定済み配当は未収として扱い、終価や期間内配当へ二重計上しません。
- 5
将来の税、規制、配当、買戻し、設備投資と従業員への株式交付は未確定です。終価への依存が大きく、2037年以降の持続投資によって評価が変わります。
- 6
同じ2026年11月6日の株価・EWYウェイトを使った旧モデルとの予備比較では、Samsungの期待年率は10.345790%から10.344871%へ変化。SKを含む当時の分析済み5銘柄（ETF純資産の51.63%）に再配分した加重年率は15.240788%から15.240384%です。2026年11月9日にはSKの予定確認イベントが到達し、現在の表示対象とは異なります。
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。