AI 銘柄分析 · 10年
KB Financial Group Inc.
105560 · KRW · 分析基準日 2026-11-06
KB金融：銀行収益と規制資本からみる10年評価
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
銀行・証券・保険の収益、普通株主に帰属する資本、配当や買戻しを5シナリオで評価。2026年Q3はレビュー前の速報で、基準日の自己株数と規制資本は代理値です。韓国でETFが負担する実効源泉税は未反映。将来の配当と株主還元は予測です。
要約の補足
- thesis
High CET1 but return on ordinary common equity and RWA determine justified valuation; bank deposits fund loans and are not industrial net debt.
- opportunities
- 1
fee-led KB Securities, insurance franchise and group-wide cross-selling
- 2
manageable regulatory CET1 buffer may fund dividends and retirements
- 3
bank funding franchise and resilient deposits
- risks
内容を開く
- 1
credit cycle, household mortgages and property finance
- 2
NIM compression or rising deposit betas
- 3
capital regulation, IFRS17 insurance volatility and derivatives
- 4
provisional Q3 report and exact Nov6 shares unresolved
- 5
cash- vs equity-settled share compensation
- 6
FX, EWY dividend withholding and Korean shares ETF pass-through
- price_2026_11_06_confirmed
- はい
- taxation
Korean ETF-level effective source withholding and refunds unconfirmed; all cashflows PRE-Korean withholding; no Japan/US investor taxes or ETF management expenses
結論の補足
- ja
CET1 13.80%の韓国大手総合金融。配当・自己株買いの普通株主帰属を分けた予測評価。
- investment_case
profitability, KB Kookmin bank dominant but growth in securities/insurance; management capital allocation and loan credit cycle
- base_price_krw
- 151000
- implied_expected_pre_tax_price_krw
- 157926.36567
- implied_expected_upside
- 0.04587
- expected_IRR_from_probability_weighted_dated_holder_CF
- 0.118394525
- discount_rate_k
- 0.112
- probability_weighted_cash_dividends_and_tender_oku
- 353568.1353182
- probability_weighted_terminal_old_cohort_oku
- 972673.9012955
- conclusion
model only; does not include Korean withholding, FX, EWY expense ratio or investor-level tax
- conditional_share_denominator
Oct29 ordinary dividend resolution proxy; exact Nov6 unverified
事業
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力・事業の質
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界と環境
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価の前提と確認
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
資本コストの前提
- 資本コスト
- 11.20%
- currency
KRW
- interpretation
ordinary Korean bank common equity required return before EWY withholding
- 方法
declared analyst assumption; not inferred from current P/E/P/B
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 617,996.78 | 1,474,546.20 |
| やや強気 | 20.0% | 486,007.78 | 1,192,311.70 |
| 中立 | 40.0% | 372,028.53 | 1,006,685.06 |
| やや弱気 | 22.0% | 184,736.01 | 685,651.94 |
| 弱気 | 8.0% | 63,919.61 | 415,493.60 |
弱気（確率 8.0%）
銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。
日付別キャッシュフロー
- 1
内容を開く
- event_id
bear_e00001
- 想定日
2026-11-10
- year
- 0.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
preflight_2026_KRX_derived
- transaction_status
known_board_for_2026_only
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2026-11-10
- target_ex_date_to_verify
2026-11-11
- target_record_date_to_verify
2026-11-12
- target_payment_date_to_verify
2026-11-27
- target_ex_date_status
KRX_settlement_rule_derived_asof_cutoff
- target_record_date_status
confirmed_board_resolution_2026_10_29
- target_payment_date_status
not_announced_forecast
- 2
内容を開く
- event_id
bear_e00002
- 想定日
2026-11-11
- year
- 0.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
exchange_rule_derived_from_confirmed_record
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- entitlement_factor
- 1
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2026-11-11
- entitlement_record_date_assumed
2026-11-12
- entitlement_ex_date_status
KRX_rule_derived
- entitlement_record_date_status
board_confirmed
- 3
内容を開く
- event_id
bear_e00003
- 想定日
2026-11-12
- year
- 0.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
company_confirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- record_date
2026-11-12
- cohort_dividend_receivable_oku
- 4049.1844911
- declared_company_dividend_oku
- 4049.1844911
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2026-11-11
- record_date_asof_status
board_confirmed
- entitlement_ex_date_status
KRX_rule_derived
- 4
内容を開く
- event_id
bear_e00004
- 想定日
2026-11-27
- year
- 0.05749486653
- 金額
- 4049.1844911
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_payment_date_2026_board_declared
- transaction_status
board_declared_unpaid_as_of_2026_11_06
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- company_cash_out_bn
- 404.918449
- holder_record_date
2026-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2026-11-27
- payment_date_status
unannounced_assumption
- entitlement_ex_date_assumed
2026-11-11
- entitlement_ex_date_status
KRX_rule_derived_not_issuer_confirmed
- entitlement_record_date_status
board_confirmed
- ex_date_is_payment_date
- いいえ
- 5
内容を開く
- event_id
bear_e00005
- 想定日
2026-12-14
- year
- 0.10403832991
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2026-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 6
内容を開く
- event_id
bear_e00006
- 想定日
2026-12-15
- year
- 0.1067761807
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- assumed_buyback_budget_oku
- 18.48
- available_CET1_buffer_oku
- 0
- regulatory_cet1_ratio
- 0.13902866
- event_date_role
share_transaction_or_other_non_cash_event
- 7
内容を開く
- event_id
bear_e00007
- 想定日
2026-12-16
- year
- 0.10951403149
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_treasury_trust_completion_and_final_prices
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
board trust expiry Dec16, company SEC/KRX execution and settlement record
- event_date_role
share_transaction_or_other_non_cash_event
- 8
内容を開く
- event_id
bear_e00008
- 想定日
2026-12-28
- year
- 0.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- projected_date
2026-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 9
内容を開く
- event_id
bear_e00009
- 想定日
2026-12-30
- year
- 0.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- shares_delivered
- 38942
- grant_fair_value_oku
- 37.7255049
- shares_before
- 346973821
- shares_after
- 347012763
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 10
内容を開く
- event_id
bear_e00010
- 想定日
2027-02-05
- year
- 0.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- cash_owed_by_company_oku
- 1561.125
- estimated_dps_krw
- 449.87538
- ex_date_assumed
2027-02-26
- record_date_assumed
2027-03-01
- payment_date_assumed
2027-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 11
内容を開く
- event_id
bear_e00011
- 想定日
2027-02-25
- year
- 0.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-02-25
- target_ex_date_to_verify
2027-02-26
- target_record_date_to_verify
2027-03-01
- target_payment_date_to_verify
2027-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 12
内容を開く
- event_id
bear_e00012
- 想定日
2027-02-26
- year
- 0.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- entitlement_factor
- 0.999887779344
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-02-26
- entitlement_record_date_assumed
2027-03-01
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 13
内容を開く
- event_id
bear_e00013
- 想定日
2027-03-01
- year
- 0.31485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- record_date
2027-03-01
- cohort_dividend_receivable_oku
- 1560.9498095
- declared_company_dividend_oku
- 1561.125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 14
内容を開く
- event_id
bear_e00014
- 想定日
2027-04-15
- year
- 0.43805612594
- 金額
- 1560.9498095
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- company_cash_out_bn
- 156.1125
- holder_record_date
2027-03-01
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 15
内容を開く
- event_id
bear_e00015
- 想定日
2027-04-23
- year
- 0.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- cash_owed_by_company_oku
- 1561.125
- estimated_dps_krw
- 449.87538
- ex_date_assumed
2027-05-07
- record_date_assumed
2027-05-10
- payment_date_assumed
2027-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 16
内容を開く
- event_id
bear_e00016
- 想定日
2027-05-06
- year
- 0.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-05-06
- target_ex_date_to_verify
2027-05-07
- target_record_date_to_verify
2027-05-10
- target_payment_date_to_verify
2027-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 17
内容を開く
- event_id
bear_e00017
- 想定日
2027-05-07
- year
- 0.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- entitlement_factor
- 0.999887779344
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-05-07
- entitlement_record_date_assumed
2027-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 18
内容を開く
- event_id
bear_e00018
- 想定日
2027-05-10
- year
- 0.50650239562
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- record_date
2027-05-10
- cohort_dividend_receivable_oku
- 1560.9498095
- declared_company_dividend_oku
- 1561.125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 19
内容を開く
- event_id
bear_e00019
- 想定日
2027-05-21
- year
- 0.53661875428
- 金額
- 1560.9498095
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- company_cash_out_bn
- 156.1125
- holder_record_date
2027-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 20
内容を開く
- event_id
bear_e00020
- 想定日
2027-07-22
- year
- 0.70636550308
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_trust_share_cancellation_not_assumed_complete
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- scheduled_check
2027-07-23
- check_against
SEC 6-K, DART and KRX retirement confirmation
- event_date_role
share_transaction_or_other_non_cash_event
- 21
内容を開く
- event_id
bear_e00021
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- cash_owed_by_company_oku
- 1561.125
- estimated_dps_krw
- 449.87538
- ex_date_assumed
2027-08-06
- record_date_assumed
2027-08-09
- payment_date_assumed
2027-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 22
内容を開く
- event_id
bear_e00022
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
treasury_share_cancellation_zero_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- shares_cancelled
- 3960000
- share_count_nonneutral
- いいえ
- accounting
issued and treasury counts fall together; economic outstanding shares unchanged
- event_date_role
share_transaction_or_other_non_cash_event
- 23
内容を開く
- event_id
bear_e00023
- 想定日
2027-08-05
- year
- 0.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-08-05
- target_ex_date_to_verify
2027-08-06
- target_record_date_to_verify
2027-08-09
- target_payment_date_to_verify
2027-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 24
内容を開く
- event_id
bear_e00024
- 想定日
2027-08-06
- year
- 0.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- entitlement_factor
- 0.999887779344
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-08-06
- entitlement_record_date_assumed
2027-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 25
内容を開く
- event_id
bear_e00025
- 想定日
2027-08-09
- year
- 0.75564681725
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- record_date
2027-08-09
- cohort_dividend_receivable_oku
- 1560.9498095
- declared_company_dividend_oku
- 1561.125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 26
内容を開く
- event_id
bear_e00026
- 想定日
2027-08-23
- year
- 0.79397672827
- 金額
- 1560.9498095
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- company_cash_out_bn
- 156.1125
- holder_record_date
2027-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 27
内容を開く
- event_id
bear_e00027
- 想定日
2027-10-29
- year
- 0.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- cash_owed_by_company_oku
- 1561.125
- estimated_dps_krw
- 449.87538
- ex_date_assumed
2027-11-11
- record_date_assumed
2027-11-12
- payment_date_assumed
2027-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 28
内容を開く
- event_id
bear_e00028
- 想定日
2027-11-10
- year
- 1.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-11-10
- target_ex_date_to_verify
2027-11-11
- target_record_date_to_verify
2027-11-12
- target_payment_date_to_verify
2027-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 29
内容を開く
- event_id
bear_e00029
- 想定日
2027-11-11
- year
- 1.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- entitlement_factor
- 0.999887779344
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-11-11
- entitlement_record_date_assumed
2027-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 30
内容を開く
- event_id
bear_e00030
- 想定日
2027-11-12
- year
- 1.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- record_date
2027-11-12
- cohort_dividend_receivable_oku
- 1560.9498095
- declared_company_dividend_oku
- 1561.125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 31
内容を開く
- event_id
bear_e00031
- 想定日
2027-11-29
- year
- 1.06228610541
- 金額
- 1560.9498095
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- company_cash_out_bn
- 156.1125
- holder_record_date
2027-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 32
内容を開く
- event_id
bear_e00032
- 想定日
2027-12-12
- year
- 1.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2027-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 33
内容を開く
- event_id
bear_e00033
- 想定日
2027-12-15
- year
- 1.106091718
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 7277.2284181
- regulatory_cet1_ratio
- 0.1419627
- event_date_role
share_transaction_or_other_non_cash_event
- 34
内容を開く
- event_id
bear_e00034
- 想定日
2027-12-20
- year
- 1.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- CET1_ratio_at_event
- 0.14202224
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 35
内容を開く
- event_id
bear_e00035
- 想定日
2027-12-28
- year
- 1.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347012763
- share_of_common_after
- 0.999887779344
- projected_date
2027-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 36
内容を開く
- event_id
bear_e00036
- 想定日
2027-12-30
- year
- 1.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- shares_delivered
- 257495
- grant_fair_value_oku
- 255.0004245
- shares_before
- 347012763
- shares_after
- 347270258
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 37
内容を開く
- event_id
bear_e00037
- 想定日
2028-02-04
- year
- 1.24572210815
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- cash_owed_by_company_oku
- 1519.3066875
- estimated_dps_krw
- 437.4998
- ex_date_assumed
2028-02-25
- record_date_assumed
2028-02-28
- payment_date_assumed
2028-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 38
内容を開く
- event_id
bear_e00038
- 想定日
2028-02-24
- year
- 1.30047912389
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-02-24
- target_ex_date_to_verify
2028-02-25
- target_record_date_to_verify
2028-02-28
- target_payment_date_to_verify
2028-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 39
内容を開く
- event_id
bear_e00039
- 想定日
2028-02-25
- year
- 1.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- entitlement_factor
- 0.999146379532
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-02-25
- entitlement_record_date_assumed
2028-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 40
内容を開く
- event_id
bear_e00040
- 想定日
2028-02-28
- year
- 1.31143052704
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- record_date
2028-02-28
- cohort_dividend_receivable_oku
- 1518.0097762
- declared_company_dividend_oku
- 1519.3066875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 41
内容を開く
- event_id
bear_e00041
- 想定日
2028-04-17
- year
- 1.44558521561
- 金額
- 1518.0097762
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- company_cash_out_bn
- 151.930669
- holder_record_date
2028-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 42
内容を開く
- event_id
bear_e00042
- 想定日
2028-04-21
- year
- 1.45653661875
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- cash_owed_by_company_oku
- 1519.3066875
- estimated_dps_krw
- 437.4998
- ex_date_assumed
2028-05-05
- record_date_assumed
2028-05-08
- payment_date_assumed
2028-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 43
内容を開く
- event_id
bear_e00043
- 想定日
2028-05-04
- year
- 1.49212867899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-05-04
- target_ex_date_to_verify
2028-05-05
- target_record_date_to_verify
2028-05-08
- target_payment_date_to_verify
2028-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 44
内容を開く
- event_id
bear_e00044
- 想定日
2028-05-05
- year
- 1.49486652977
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- entitlement_factor
- 0.999146379532
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-05-05
- entitlement_record_date_assumed
2028-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 45
内容を開く
- event_id
bear_e00045
- 想定日
2028-05-08
- year
- 1.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- record_date
2028-05-08
- cohort_dividend_receivable_oku
- 1518.0097762
- declared_company_dividend_oku
- 1519.3066875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 46
内容を開く
- event_id
bear_e00046
- 想定日
2028-05-22
- year
- 1.54140999316
- 金額
- 1518.0097762
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- company_cash_out_bn
- 151.930669
- holder_record_date
2028-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 47
内容を開く
- event_id
bear_e00047
- 想定日
2028-07-21
- year
- 1.70568104038
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- cash_owed_by_company_oku
- 1519.3066875
- estimated_dps_krw
- 437.4998
- ex_date_assumed
2028-08-04
- record_date_assumed
2028-08-07
- payment_date_assumed
2028-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 48
内容を開く
- event_id
bear_e00048
- 想定日
2028-08-03
- year
- 1.74127310062
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-08-03
- target_ex_date_to_verify
2028-08-04
- target_record_date_to_verify
2028-08-07
- target_payment_date_to_verify
2028-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 49
内容を開く
- event_id
bear_e00049
- 想定日
2028-08-04
- year
- 1.7440109514
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- entitlement_factor
- 0.999146379532
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-08-04
- entitlement_record_date_assumed
2028-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 50
内容を開く
- event_id
bear_e00050
- 想定日
2028-08-07
- year
- 1.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- record_date
2028-08-07
- cohort_dividend_receivable_oku
- 1518.0097762
- declared_company_dividend_oku
- 1519.3066875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 51
内容を開く
- event_id
bear_e00051
- 想定日
2028-08-21
- year
- 1.79055441478
- 金額
- 1518.0097762
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- company_cash_out_bn
- 151.930669
- holder_record_date
2028-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 52
内容を開く
- event_id
bear_e00052
- 想定日
2028-10-27
- year
- 1.97399041752
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- cash_owed_by_company_oku
- 1519.3066875
- estimated_dps_krw
- 437.4998
- ex_date_assumed
2028-11-10
- record_date_assumed
2028-11-13
- payment_date_assumed
2028-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 53
内容を開く
- event_id
bear_e00053
- 想定日
2028-11-09
- year
- 2.00958247775
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-11-09
- target_ex_date_to_verify
2028-11-10
- target_record_date_to_verify
2028-11-13
- target_payment_date_to_verify
2028-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 54
内容を開く
- event_id
bear_e00054
- 想定日
2028-11-10
- year
- 2.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- entitlement_factor
- 0.999146379532
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-11-10
- entitlement_record_date_assumed
2028-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 55
内容を開く
- event_id
bear_e00055
- 想定日
2028-11-13
- year
- 2.0205338809
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- record_date
2028-11-13
- cohort_dividend_receivable_oku
- 1518.0097762
- declared_company_dividend_oku
- 1519.3066875
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 56
内容を開く
- event_id
bear_e00056
- 想定日
2028-11-27
- year
- 2.05886379192
- 金額
- 1518.0097762
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- company_cash_out_bn
- 151.930669
- holder_record_date
2028-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 57
内容を開く
- event_id
bear_e00057
- 想定日
2028-12-12
- year
- 2.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2028-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 58
内容を開く
- event_id
bear_e00058
- 想定日
2028-12-15
- year
- 2.10814510609
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 16573.0405386
- regulatory_cet1_ratio
- 0.14444755
- event_date_role
share_transaction_or_other_non_cash_event
- 59
内容を開く
- event_id
bear_e00059
- 想定日
2028-12-20
- year
- 2.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- CET1_ratio_at_event
- 0.14450345
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 60
内容を開く
- event_id
bear_e00060
- 想定日
2028-12-28
- year
- 2.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347270258
- share_of_common_after
- 0.999146379532
- projected_date
2028-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 61
内容を開く
- event_id
bear_e00061
- 想定日
2028-12-30
- year
- 2.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- shares_delivered
- 258007
- grant_fair_value_oku
- 260.5965498
- shares_before
- 347270258
- shares_after
- 347528265
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 62
内容を開く
- event_id
bear_e00062
- 想定日
2029-02-05
- year
- 2.25051334702
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- cash_owed_by_company_oku
- 1559.04465
- estimated_dps_krw
- 448.60945
- ex_date_assumed
2029-02-26
- record_date_assumed
2029-02-27
- payment_date_assumed
2029-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 63
内容を開く
- event_id
bear_e00063
- 想定日
2029-02-23
- year
- 2.29979466119
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-02-23
- target_ex_date_to_verify
2029-02-26
- target_record_date_to_verify
2029-02-27
- target_payment_date_to_verify
2029-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 64
内容を開く
- event_id
bear_e00064
- 想定日
2029-02-26
- year
- 2.30800821355
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- entitlement_factor
- 0.998404607464
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-02-26
- entitlement_record_date_assumed
2029-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 65
内容を開く
- event_id
bear_e00065
- 想定日
2029-02-27
- year
- 2.31074606434
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- record_date
2029-02-27
- cohort_dividend_receivable_oku
- 1556.5573618
- declared_company_dividend_oku
- 1559.04465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 66
内容を開く
- event_id
bear_e00066
- 想定日
2029-04-16
- year
- 2.44216290212
- 金額
- 1556.5573618
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- company_cash_out_bn
- 155.904465
- holder_record_date
2029-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 67
内容を開く
- event_id
bear_e00067
- 想定日
2029-04-23
- year
- 2.46132785763
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- cash_owed_by_company_oku
- 1559.04465
- estimated_dps_krw
- 448.60945
- ex_date_assumed
2029-05-07
- record_date_assumed
2029-05-08
- payment_date_assumed
2029-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 68
内容を開く
- event_id
bear_e00068
- 想定日
2029-05-04
- year
- 2.49144421629
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-05-04
- target_ex_date_to_verify
2029-05-07
- target_record_date_to_verify
2029-05-08
- target_payment_date_to_verify
2029-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 69
内容を開く
- event_id
bear_e00069
- 想定日
2029-05-07
- year
- 2.49965776865
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- entitlement_factor
- 0.998404607464
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-05-07
- entitlement_record_date_assumed
2029-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 70
内容を開く
- event_id
bear_e00070
- 想定日
2029-05-08
- year
- 2.50239561944
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- record_date
2029-05-08
- cohort_dividend_receivable_oku
- 1556.5573618
- declared_company_dividend_oku
- 1559.04465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 71
内容を開く
- event_id
bear_e00071
- 想定日
2029-05-21
- year
- 2.53798767967
- 金額
- 1556.5573618
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- company_cash_out_bn
- 155.904465
- holder_record_date
2029-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 72
内容を開く
- event_id
bear_e00072
- 想定日
2029-07-23
- year
- 2.71047227926
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- cash_owed_by_company_oku
- 1559.04465
- estimated_dps_krw
- 448.60945
- ex_date_assumed
2029-08-06
- record_date_assumed
2029-08-07
- payment_date_assumed
2029-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 73
内容を開く
- event_id
bear_e00073
- 想定日
2029-08-03
- year
- 2.74058863792
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-08-03
- target_ex_date_to_verify
2029-08-06
- target_record_date_to_verify
2029-08-07
- target_payment_date_to_verify
2029-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 74
内容を開く
- event_id
bear_e00074
- 想定日
2029-08-06
- year
- 2.74880219028
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- entitlement_factor
- 0.998404607464
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-08-06
- entitlement_record_date_assumed
2029-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 75
内容を開く
- event_id
bear_e00075
- 想定日
2029-08-07
- year
- 2.75154004107
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- record_date
2029-08-07
- cohort_dividend_receivable_oku
- 1556.5573618
- declared_company_dividend_oku
- 1559.04465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 76
内容を開く
- event_id
bear_e00076
- 想定日
2029-08-21
- year
- 2.78986995209
- 金額
- 1556.5573618
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- company_cash_out_bn
- 155.904465
- holder_record_date
2029-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 77
内容を開く
- event_id
bear_e00077
- 想定日
2029-10-29
- year
- 2.9787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- cash_owed_by_company_oku
- 1559.04465
- estimated_dps_krw
- 448.60945
- ex_date_assumed
2029-11-09
- record_date_assumed
2029-11-12
- payment_date_assumed
2029-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 78
内容を開く
- event_id
bear_e00078
- 想定日
2029-11-08
- year
- 3.00616016427
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-11-08
- target_ex_date_to_verify
2029-11-09
- target_record_date_to_verify
2029-11-12
- target_payment_date_to_verify
2029-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 79
内容を開く
- event_id
bear_e00079
- 想定日
2029-11-09
- year
- 3.00889801506
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- entitlement_factor
- 0.998404607464
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-11-09
- entitlement_record_date_assumed
2029-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 80
内容を開く
- event_id
bear_e00080
- 想定日
2029-11-12
- year
- 3.01711156742
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- record_date
2029-11-12
- cohort_dividend_receivable_oku
- 1556.5573618
- declared_company_dividend_oku
- 1559.04465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 81
内容を開く
- event_id
bear_e00081
- 想定日
2029-11-27
- year
- 3.05817932923
- 金額
- 1556.5573618
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- company_cash_out_bn
- 155.904465
- holder_record_date
2029-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 82
内容を開く
- event_id
bear_e00082
- 想定日
2029-12-12
- year
- 3.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2029-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 83
内容を開く
- event_id
bear_e00083
- 想定日
2029-12-15
- year
- 3.10746064339
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 26237.4016597
- regulatory_cet1_ratio
- 0.14700596
- event_date_role
share_transaction_or_other_non_cash_event
- 84
内容を開く
- event_id
bear_e00084
- 想定日
2029-12-20
- year
- 3.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- CET1_ratio_at_event
- 0.14706372
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 85
内容を開く
- event_id
bear_e00085
- 想定日
2029-12-28
- year
- 3.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347528265
- share_of_common_after
- 0.998404607464
- projected_date
2029-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 86
内容を開く
- event_id
bear_e00086
- 想定日
2029-12-30
- year
- 3.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- shares_delivered
- 258445
- grant_fair_value_oku
- 266.3255368
- shares_before
- 347528265
- shares_after
- 347786710
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 87
内容を開く
- event_id
bear_e00087
- 想定日
2030-02-05
- year
- 3.24982888433
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- cash_owed_by_company_oku
- 1557.9888465
- estimated_dps_krw
- 447.97251
- ex_date_assumed
2030-02-26
- record_date_assumed
2030-02-27
- payment_date_assumed
2030-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 88
内容を開く
- event_id
bear_e00088
- 想定日
2030-02-25
- year
- 3.30458590007
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-02-25
- target_ex_date_to_verify
2030-02-26
- target_record_date_to_verify
2030-02-27
- target_payment_date_to_verify
2030-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 89
内容を開く
- event_id
bear_e00089
- 想定日
2030-02-26
- year
- 3.30732375086
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- entitlement_factor
- 0.99766267952
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-02-26
- entitlement_record_date_assumed
2030-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 90
内容を開く
- event_id
bear_e00090
- 想定日
2030-02-27
- year
- 3.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- record_date
2030-02-27
- cohort_dividend_receivable_oku
- 1554.3473273
- declared_company_dividend_oku
- 1557.9888465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 91
内容を開く
- event_id
bear_e00091
- 想定日
2030-04-15
- year
- 3.43874058864
- 金額
- 1554.3473273
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- company_cash_out_bn
- 155.798885
- holder_record_date
2030-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 92
内容を開く
- event_id
bear_e00092
- 想定日
2030-04-23
- year
- 3.46064339493
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- cash_owed_by_company_oku
- 1557.9888465
- estimated_dps_krw
- 447.97251
- ex_date_assumed
2030-05-07
- record_date_assumed
2030-05-08
- payment_date_assumed
2030-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 93
内容を開く
- event_id
bear_e00093
- 想定日
2030-05-06
- year
- 3.49623545517
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-05-06
- target_ex_date_to_verify
2030-05-07
- target_record_date_to_verify
2030-05-08
- target_payment_date_to_verify
2030-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 94
内容を開く
- event_id
bear_e00094
- 想定日
2030-05-07
- year
- 3.49897330595
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- entitlement_factor
- 0.99766267952
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-05-07
- entitlement_record_date_assumed
2030-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 95
内容を開く
- event_id
bear_e00095
- 想定日
2030-05-08
- year
- 3.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- record_date
2030-05-08
- cohort_dividend_receivable_oku
- 1554.3473273
- declared_company_dividend_oku
- 1557.9888465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 96
内容を開く
- event_id
bear_e00096
- 想定日
2030-05-21
- year
- 3.53730321697
- 金額
- 1554.3473273
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- company_cash_out_bn
- 155.798885
- holder_record_date
2030-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 97
内容を開く
- event_id
bear_e00097
- 想定日
2030-07-23
- year
- 3.70978781656
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- cash_owed_by_company_oku
- 1557.9888465
- estimated_dps_krw
- 447.97251
- ex_date_assumed
2030-08-06
- record_date_assumed
2030-08-07
- payment_date_assumed
2030-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 98
内容を開く
- event_id
bear_e00098
- 想定日
2030-08-05
- year
- 3.7453798768
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-08-05
- target_ex_date_to_verify
2030-08-06
- target_record_date_to_verify
2030-08-07
- target_payment_date_to_verify
2030-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 99
内容を開く
- event_id
bear_e00099
- 想定日
2030-08-06
- year
- 3.74811772758
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- entitlement_factor
- 0.99766267952
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-08-06
- entitlement_record_date_assumed
2030-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 100
内容を開く
- event_id
bear_e00100
- 想定日
2030-08-07
- year
- 3.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- record_date
2030-08-07
- cohort_dividend_receivable_oku
- 1554.3473273
- declared_company_dividend_oku
- 1557.9888465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 101
内容を開く
- event_id
bear_e00101
- 想定日
2030-08-21
- year
- 3.78918548939
- 金額
- 1554.3473273
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- company_cash_out_bn
- 155.798885
- holder_record_date
2030-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 102
内容を開く
- event_id
bear_e00102
- 想定日
2030-10-29
- year
- 3.9780971937
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- cash_owed_by_company_oku
- 1557.9888465
- estimated_dps_krw
- 447.97251
- ex_date_assumed
2030-11-11
- record_date_assumed
2030-11-12
- payment_date_assumed
2030-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 103
内容を開く
- event_id
bear_e00103
- 想定日
2030-11-08
- year
- 4.00547570157
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-11-08
- target_ex_date_to_verify
2030-11-11
- target_record_date_to_verify
2030-11-12
- target_payment_date_to_verify
2030-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 104
内容を開く
- event_id
bear_e00104
- 想定日
2030-11-11
- year
- 4.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- entitlement_factor
- 0.99766267952
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-11-11
- entitlement_record_date_assumed
2030-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 105
内容を開く
- event_id
bear_e00105
- 想定日
2030-11-12
- year
- 4.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- record_date
2030-11-12
- cohort_dividend_receivable_oku
- 1554.3473273
- declared_company_dividend_oku
- 1557.9888465
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 106
内容を開く
- event_id
bear_e00106
- 想定日
2030-11-27
- year
- 4.05749486653
- 金額
- 1554.3473273
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- company_cash_out_bn
- 155.798885
- holder_record_date
2030-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 107
内容を開く
- event_id
bear_e00107
- 想定日
2030-12-12
- year
- 4.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2030-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 108
内容を開く
- event_id
bear_e00108
- 想定日
2030-12-15
- year
- 4.1067761807
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 35821.9526639
- regulatory_cet1_ratio
- 0.14951745
- event_date_role
share_transaction_or_other_non_cash_event
- 109
内容を開く
- event_id
bear_e00109
- 想定日
2030-12-20
- year
- 4.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- CET1_ratio_at_event
- 0.14957432
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 110
内容を開く
- event_id
bear_e00110
- 想定日
2030-12-28
- year
- 4.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 347786710
- share_of_common_after
- 0.99766267952
- projected_date
2030-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 111
内容を開く
- event_id
bear_e00111
- 想定日
2030-12-30
- year
- 4.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- shares_delivered
- 259038
- grant_fair_value_oku
- 272.186245
- shares_before
- 347786710
- shares_after
- 348045748
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 112
内容を開く
- event_id
bear_e00112
- 想定日
2031-02-05
- year
- 4.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- cash_owed_by_company_oku
- 1475.35586
- estimated_dps_krw
- 423.89711
- ex_date_assumed
2031-02-26
- record_date_assumed
2031-02-27
- payment_date_assumed
2031-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 113
内容を開く
- event_id
bear_e00113
- 想定日
2031-02-25
- year
- 4.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-02-25
- target_ex_date_to_verify
2031-02-26
- target_record_date_to_verify
2031-02-27
- target_payment_date_to_verify
2031-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 114
内容を開く
- event_id
bear_e00114
- 想定日
2031-02-26
- year
- 4.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- entitlement_factor
- 0.996920154876
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-02-26
- entitlement_record_date_assumed
2031-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 115
内容を開く
- event_id
bear_e00115
- 想定日
2031-02-27
- year
- 4.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- record_date
2031-02-27
- cohort_dividend_receivable_oku
- 1470.8119924
- declared_company_dividend_oku
- 1475.35586
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 116
内容を開く
- event_id
bear_e00116
- 想定日
2031-04-15
- year
- 4.43805612594
- 金額
- 1470.8119924
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- company_cash_out_bn
- 147.535586
- holder_record_date
2031-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 117
内容を開く
- event_id
bear_e00117
- 想定日
2031-04-23
- year
- 4.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- cash_owed_by_company_oku
- 1475.35586
- estimated_dps_krw
- 423.89711
- ex_date_assumed
2031-05-07
- record_date_assumed
2031-05-08
- payment_date_assumed
2031-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 118
内容を開く
- event_id
bear_e00118
- 想定日
2031-05-06
- year
- 4.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-05-06
- target_ex_date_to_verify
2031-05-07
- target_record_date_to_verify
2031-05-08
- target_payment_date_to_verify
2031-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 119
内容を開く
- event_id
bear_e00119
- 想定日
2031-05-07
- year
- 4.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- entitlement_factor
- 0.996920154876
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-05-07
- entitlement_record_date_assumed
2031-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 120
内容を開く
- event_id
bear_e00120
- 想定日
2031-05-08
- year
- 4.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- record_date
2031-05-08
- cohort_dividend_receivable_oku
- 1470.8119924
- declared_company_dividend_oku
- 1475.35586
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 121
内容を開く
- event_id
bear_e00121
- 想定日
2031-05-21
- year
- 4.53661875428
- 金額
- 1470.8119924
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- company_cash_out_bn
- 147.535586
- holder_record_date
2031-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 122
内容を開く
- event_id
bear_e00122
- 想定日
2031-07-23
- year
- 4.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- cash_owed_by_company_oku
- 1475.35586
- estimated_dps_krw
- 423.89711
- ex_date_assumed
2031-08-06
- record_date_assumed
2031-08-07
- payment_date_assumed
2031-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 123
内容を開く
- event_id
bear_e00123
- 想定日
2031-08-05
- year
- 4.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-08-05
- target_ex_date_to_verify
2031-08-06
- target_record_date_to_verify
2031-08-07
- target_payment_date_to_verify
2031-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 124
内容を開く
- event_id
bear_e00124
- 想定日
2031-08-06
- year
- 4.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- entitlement_factor
- 0.996920154876
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-08-06
- entitlement_record_date_assumed
2031-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 125
内容を開く
- event_id
bear_e00125
- 想定日
2031-08-07
- year
- 4.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- record_date
2031-08-07
- cohort_dividend_receivable_oku
- 1470.8119924
- declared_company_dividend_oku
- 1475.35586
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 126
内容を開く
- event_id
bear_e00126
- 想定日
2031-08-21
- year
- 4.78850102669
- 金額
- 1470.8119924
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- company_cash_out_bn
- 147.535586
- holder_record_date
2031-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 127
内容を開く
- event_id
bear_e00127
- 想定日
2031-10-29
- year
- 4.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- cash_owed_by_company_oku
- 1475.35586
- estimated_dps_krw
- 423.89711
- ex_date_assumed
2031-11-11
- record_date_assumed
2031-11-12
- payment_date_assumed
2031-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 128
内容を開く
- event_id
bear_e00128
- 想定日
2031-11-10
- year
- 5.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-11-10
- target_ex_date_to_verify
2031-11-11
- target_record_date_to_verify
2031-11-12
- target_payment_date_to_verify
2031-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 129
内容を開く
- event_id
bear_e00129
- 想定日
2031-11-11
- year
- 5.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- entitlement_factor
- 0.996920154876
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-11-11
- entitlement_record_date_assumed
2031-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 130
内容を開く
- event_id
bear_e00130
- 想定日
2031-11-12
- year
- 5.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- record_date
2031-11-12
- cohort_dividend_receivable_oku
- 1470.8119924
- declared_company_dividend_oku
- 1475.35586
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 131
内容を開く
- event_id
bear_e00131
- 想定日
2031-11-27
- year
- 5.05681040383
- 金額
- 1470.8119924
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- company_cash_out_bn
- 147.535586
- holder_record_date
2031-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 132
内容を開く
- event_id
bear_e00132
- 想定日
2031-12-12
- year
- 5.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2031-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 133
内容を開く
- event_id
bear_e00133
- 想定日
2031-12-15
- year
- 5.106091718
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 44262.6576924
- regulatory_cet1_ratio
- 0.15170119
- event_date_role
share_transaction_or_other_non_cash_event
- 134
内容を開く
- event_id
bear_e00134
- 想定日
2031-12-20
- year
- 5.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- CET1_ratio_at_event
- 0.15175205
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 135
内容を開く
- event_id
bear_e00135
- 想定日
2031-12-28
- year
- 5.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348045748
- share_of_common_after
- 0.996920154876
- projected_date
2031-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 136
内容を開く
- event_id
bear_e00136
- 想定日
2031-12-30
- year
- 5.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- shares_delivered
- 260225
- grant_fair_value_oku
- 278.1756538
- shares_before
- 348045748
- shares_after
- 348305973
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 137
内容を開く
- event_id
bear_e00137
- 想定日
2032-02-05
- year
- 5.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- cash_owed_by_company_oku
- 1555.8454598
- estimated_dps_krw
- 446.68928
- ex_date_assumed
2032-02-26
- record_date_assumed
2032-02-27
- payment_date_assumed
2032-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 138
内容を開く
- event_id
bear_e00138
- 想定日
2032-02-25
- year
- 5.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-02-25
- target_ex_date_to_verify
2032-02-26
- target_record_date_to_verify
2032-02-27
- target_payment_date_to_verify
2032-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 139
内容を開く
- event_id
bear_e00139
- 想定日
2032-02-26
- year
- 5.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- entitlement_factor
- 0.996175339778
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-02-26
- entitlement_record_date_assumed
2032-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 140
内容を開く
- event_id
bear_e00140
- 想定日
2032-02-27
- year
- 5.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- record_date
2032-02-27
- cohort_dividend_receivable_oku
- 1549.8948796
- declared_company_dividend_oku
- 1555.8454598
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 141
内容を開く
- event_id
bear_e00141
- 想定日
2032-04-15
- year
- 5.44010951403
- 金額
- 1549.8948796
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- company_cash_out_bn
- 155.584546
- holder_record_date
2032-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 142
内容を開く
- event_id
bear_e00142
- 想定日
2032-04-23
- year
- 5.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- cash_owed_by_company_oku
- 1555.8454598
- estimated_dps_krw
- 446.68928
- ex_date_assumed
2032-05-07
- record_date_assumed
2032-05-10
- payment_date_assumed
2032-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 143
内容を開く
- event_id
bear_e00143
- 想定日
2032-05-06
- year
- 5.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-05-06
- target_ex_date_to_verify
2032-05-07
- target_record_date_to_verify
2032-05-10
- target_payment_date_to_verify
2032-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 144
内容を開く
- event_id
bear_e00144
- 想定日
2032-05-07
- year
- 5.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- entitlement_factor
- 0.996175339778
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-05-07
- entitlement_record_date_assumed
2032-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 145
内容を開く
- event_id
bear_e00145
- 想定日
2032-05-10
- year
- 5.50855578371
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- record_date
2032-05-10
- cohort_dividend_receivable_oku
- 1549.8948796
- declared_company_dividend_oku
- 1555.8454598
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 146
内容を開く
- event_id
bear_e00146
- 想定日
2032-05-21
- year
- 5.53867214237
- 金額
- 1549.8948796
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- company_cash_out_bn
- 155.584546
- holder_record_date
2032-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 147
内容を開く
- event_id
bear_e00147
- 想定日
2032-07-23
- year
- 5.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- cash_owed_by_company_oku
- 1555.8454598
- estimated_dps_krw
- 446.68928
- ex_date_assumed
2032-08-06
- record_date_assumed
2032-08-09
- payment_date_assumed
2032-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 148
内容を開く
- event_id
bear_e00148
- 想定日
2032-08-05
- year
- 5.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-08-05
- target_ex_date_to_verify
2032-08-06
- target_record_date_to_verify
2032-08-09
- target_payment_date_to_verify
2032-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 149
内容を開く
- event_id
bear_e00149
- 想定日
2032-08-06
- year
- 5.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- entitlement_factor
- 0.996175339778
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-08-06
- entitlement_record_date_assumed
2032-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 150
内容を開く
- event_id
bear_e00150
- 想定日
2032-08-09
- year
- 5.75770020534
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- record_date
2032-08-09
- cohort_dividend_receivable_oku
- 1549.8948796
- declared_company_dividend_oku
- 1555.8454598
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 151
内容を開く
- event_id
bear_e00151
- 想定日
2032-08-23
- year
- 5.79603011636
- 金額
- 1549.8948796
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- company_cash_out_bn
- 155.584546
- holder_record_date
2032-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 152
内容を開く
- event_id
bear_e00152
- 想定日
2032-10-29
- year
- 5.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- cash_owed_by_company_oku
- 1555.8454598
- estimated_dps_krw
- 446.68928
- ex_date_assumed
2032-11-11
- record_date_assumed
2032-11-12
- payment_date_assumed
2032-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 153
内容を開く
- event_id
bear_e00153
- 想定日
2032-11-10
- year
- 6.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-11-10
- target_ex_date_to_verify
2032-11-11
- target_record_date_to_verify
2032-11-12
- target_payment_date_to_verify
2032-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 154
内容を開く
- event_id
bear_e00154
- 想定日
2032-11-11
- year
- 6.01505817933
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- entitlement_factor
- 0.996175339778
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-11-11
- entitlement_record_date_assumed
2032-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 155
内容を開く
- event_id
bear_e00155
- 想定日
2032-11-12
- year
- 6.01779603012
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- record_date
2032-11-12
- cohort_dividend_receivable_oku
- 1549.8948796
- declared_company_dividend_oku
- 1555.8454598
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 156
内容を開く
- event_id
bear_e00156
- 想定日
2032-11-29
- year
- 6.0643394935
- 金額
- 1549.8948796
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- company_cash_out_bn
- 155.584546
- holder_record_date
2032-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 157
内容を開く
- event_id
bear_e00157
- 想定日
2032-12-12
- year
- 6.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2032-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 158
内容を開く
- event_id
bear_e00158
- 想定日
2032-12-15
- year
- 6.10814510609
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 53558.3830461
- regulatory_cet1_ratio
- 0.15408762
- event_date_role
share_transaction_or_other_non_cash_event
- 159
内容を開く
- event_id
bear_e00159
- 想定日
2032-12-20
- year
- 6.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- CET1_ratio_at_event
- 0.15414259
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 160
内容を開く
- event_id
bear_e00160
- 想定日
2032-12-28
- year
- 6.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348305973
- share_of_common_after
- 0.996175339778
- projected_date
2032-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 161
内容を開く
- event_id
bear_e00161
- 想定日
2032-12-30
- year
- 6.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- shares_delivered
- 261098
- grant_fair_value_oku
- 284.2964955
- shares_before
- 348305973
- shares_after
- 348567071
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 162
内容を開く
- event_id
bear_e00162
- 想定日
2033-02-04
- year
- 6.24777549624
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- cash_owed_by_company_oku
- 1554.7576644
- estimated_dps_krw
- 446.04261
- ex_date_assumed
2033-02-25
- record_date_assumed
2033-02-28
- payment_date_assumed
2033-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 163
内容を開く
- event_id
bear_e00163
- 想定日
2033-02-24
- year
- 6.30253251198
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-02-24
- target_ex_date_to_verify
2033-02-25
- target_record_date_to_verify
2033-02-28
- target_payment_date_to_verify
2033-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 164
内容を開く
- event_id
bear_e00164
- 想定日
2033-02-25
- year
- 6.30527036277
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- entitlement_factor
- 0.995429143678
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-02-25
- entitlement_record_date_assumed
2033-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 165
内容を開く
- event_id
bear_e00165
- 想定日
2033-02-28
- year
- 6.31348391513
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- record_date
2033-02-28
- cohort_dividend_receivable_oku
- 1547.6510905
- declared_company_dividend_oku
- 1554.7576644
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 166
内容を開く
- event_id
bear_e00166
- 想定日
2033-04-15
- year
- 6.43942505133
- 金額
- 1547.6510905
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- company_cash_out_bn
- 155.475766
- holder_record_date
2033-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 167
内容を開く
- event_id
bear_e00167
- 想定日
2033-04-22
- year
- 6.45859000684
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- cash_owed_by_company_oku
- 1554.7576644
- estimated_dps_krw
- 446.04261
- ex_date_assumed
2033-05-06
- record_date_assumed
2033-05-09
- payment_date_assumed
2033-05-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 168
内容を開く
- event_id
bear_e00168
- 想定日
2033-05-05
- year
- 6.49418206708
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-05-05
- target_ex_date_to_verify
2033-05-06
- target_record_date_to_verify
2033-05-09
- target_payment_date_to_verify
2033-05-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 169
内容を開く
- event_id
bear_e00169
- 想定日
2033-05-06
- year
- 6.49691991786
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- entitlement_factor
- 0.995429143678
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-05-06
- entitlement_record_date_assumed
2033-05-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 170
内容を開く
- event_id
bear_e00170
- 想定日
2033-05-09
- year
- 6.50513347023
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- record_date
2033-05-09
- cohort_dividend_receivable_oku
- 1547.6510905
- declared_company_dividend_oku
- 1554.7576644
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-05-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 171
内容を開く
- event_id
bear_e00171
- 想定日
2033-05-23
- year
- 6.54346338125
- 金額
- 1547.6510905
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- company_cash_out_bn
- 155.475766
- holder_record_date
2033-05-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-05-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-05-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 172
内容を開く
- event_id
bear_e00172
- 想定日
2033-07-22
- year
- 6.70773442847
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- cash_owed_by_company_oku
- 1554.7576644
- estimated_dps_krw
- 446.04261
- ex_date_assumed
2033-08-05
- record_date_assumed
2033-08-08
- payment_date_assumed
2033-08-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 173
内容を開く
- event_id
bear_e00173
- 想定日
2033-08-04
- year
- 6.74332648871
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-08-04
- target_ex_date_to_verify
2033-08-05
- target_record_date_to_verify
2033-08-08
- target_payment_date_to_verify
2033-08-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 174
内容を開く
- event_id
bear_e00174
- 想定日
2033-08-05
- year
- 6.74606433949
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- entitlement_factor
- 0.995429143678
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-08-05
- entitlement_record_date_assumed
2033-08-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 175
内容を開く
- event_id
bear_e00175
- 想定日
2033-08-08
- year
- 6.75427789185
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- record_date
2033-08-08
- cohort_dividend_receivable_oku
- 1547.6510905
- declared_company_dividend_oku
- 1554.7576644
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-08-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 176
内容を開く
- event_id
bear_e00176
- 想定日
2033-08-22
- year
- 6.79260780287
- 金額
- 1547.6510905
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- company_cash_out_bn
- 155.475766
- holder_record_date
2033-08-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-08-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-08-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 177
内容を開く
- event_id
bear_e00177
- 想定日
2033-10-28
- year
- 6.97604380561
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- cash_owed_by_company_oku
- 1554.7576644
- estimated_dps_krw
- 446.04261
- ex_date_assumed
2033-11-11
- record_date_assumed
2033-11-14
- payment_date_assumed
2033-11-28
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 178
内容を開く
- event_id
bear_e00178
- 想定日
2033-11-10
- year
- 7.01163586585
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-11-10
- target_ex_date_to_verify
2033-11-11
- target_record_date_to_verify
2033-11-14
- target_payment_date_to_verify
2033-11-28
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 179
内容を開く
- event_id
bear_e00179
- 想定日
2033-11-11
- year
- 7.01437371663
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- entitlement_factor
- 0.995429143678
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-11-11
- entitlement_record_date_assumed
2033-11-14
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 180
内容を開く
- event_id
bear_e00180
- 想定日
2033-11-14
- year
- 7.02258726899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- record_date
2033-11-14
- cohort_dividend_receivable_oku
- 1547.6510905
- declared_company_dividend_oku
- 1554.7576644
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 181
内容を開く
- event_id
bear_e00181
- 想定日
2033-11-28
- year
- 7.06091718001
- 金額
- 1547.6510905
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- company_cash_out_bn
- 155.475766
- holder_record_date
2033-11-14
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-11-28
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 182
内容を開く
- event_id
bear_e00182
- 想定日
2033-12-12
- year
- 7.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2033-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 183
内容を開く
- event_id
bear_e00183
- 想定日
2033-12-15
- year
- 7.10746064339
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 62796.7760676
- regulatory_cet1_ratio
- 0.15643472
- event_date_role
share_transaction_or_other_non_cash_event
- 184
内容を開く
- event_id
bear_e00184
- 想定日
2033-12-20
- year
- 7.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- CET1_ratio_at_event
- 0.15648896
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 185
内容を開く
- event_id
bear_e00185
- 想定日
2033-12-28
- year
- 7.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348567071
- share_of_common_after
- 0.995429143678
- projected_date
2033-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 186
内容を開く
- event_id
bear_e00186
- 想定日
2033-12-30
- year
- 7.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- shares_delivered
- 262103
- grant_fair_value_oku
- 290.5480926
- shares_before
- 348567071
- shares_after
- 348829174
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 187
内容を開く
- event_id
bear_e00187
- 想定日
2034-02-03
- year
- 7.24435318275
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- cash_owed_by_company_oku
- 1518.7018661
- estimated_dps_krw
- 435.37123
- ex_date_assumed
2034-02-24
- record_date_assumed
2034-02-27
- payment_date_assumed
2034-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 188
内容を開く
- event_id
bear_e00188
- 想定日
2034-02-23
- year
- 7.29911019849
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-02-23
- target_ex_date_to_verify
2034-02-24
- target_record_date_to_verify
2034-02-27
- target_payment_date_to_verify
2034-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 189
内容を開く
- event_id
bear_e00189
- 想定日
2034-02-24
- year
- 7.30184804928
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- entitlement_factor
- 0.994681198884
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-02-24
- entitlement_record_date_assumed
2034-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 190
内容を開く
- event_id
bear_e00190
- 想定日
2034-02-27
- year
- 7.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- record_date
2034-02-27
- cohort_dividend_receivable_oku
- 1510.6241929
- declared_company_dividend_oku
- 1518.7018661
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-02-24
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 191
内容を開く
- event_id
bear_e00191
- 想定日
2034-04-17
- year
- 7.44421629021
- 金額
- 1510.6241929
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- company_cash_out_bn
- 151.870187
- holder_record_date
2034-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-02-24
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 192
内容を開く
- event_id
bear_e00192
- 想定日
2034-04-21
- year
- 7.45516769336
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- cash_owed_by_company_oku
- 1518.7018661
- estimated_dps_krw
- 435.37123
- ex_date_assumed
2034-05-05
- record_date_assumed
2034-05-08
- payment_date_assumed
2034-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 193
内容を開く
- event_id
bear_e00193
- 想定日
2034-05-04
- year
- 7.49075975359
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-05-04
- target_ex_date_to_verify
2034-05-05
- target_record_date_to_verify
2034-05-08
- target_payment_date_to_verify
2034-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 194
内容を開く
- event_id
bear_e00194
- 想定日
2034-05-05
- year
- 7.49349760438
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- entitlement_factor
- 0.994681198884
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-05-05
- entitlement_record_date_assumed
2034-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 195
内容を開く
- event_id
bear_e00195
- 想定日
2034-05-08
- year
- 7.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- record_date
2034-05-08
- cohort_dividend_receivable_oku
- 1510.6241929
- declared_company_dividend_oku
- 1518.7018661
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 196
内容を開く
- event_id
bear_e00196
- 想定日
2034-05-22
- year
- 7.54004106776
- 金額
- 1510.6241929
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- company_cash_out_bn
- 151.870187
- holder_record_date
2034-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 197
内容を開く
- event_id
bear_e00197
- 想定日
2034-07-21
- year
- 7.70431211499
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- cash_owed_by_company_oku
- 1518.7018661
- estimated_dps_krw
- 435.37123
- ex_date_assumed
2034-08-04
- record_date_assumed
2034-08-07
- payment_date_assumed
2034-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 198
内容を開く
- event_id
bear_e00198
- 想定日
2034-08-03
- year
- 7.73990417522
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-08-03
- target_ex_date_to_verify
2034-08-04
- target_record_date_to_verify
2034-08-07
- target_payment_date_to_verify
2034-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 199
内容を開く
- event_id
bear_e00199
- 想定日
2034-08-04
- year
- 7.74264202601
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- entitlement_factor
- 0.994681198884
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-08-04
- entitlement_record_date_assumed
2034-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 200
内容を開く
- event_id
bear_e00200
- 想定日
2034-08-07
- year
- 7.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- record_date
2034-08-07
- cohort_dividend_receivable_oku
- 1510.6241929
- declared_company_dividend_oku
- 1518.7018661
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 201
内容を開く
- event_id
bear_e00201
- 想定日
2034-08-21
- year
- 7.78918548939
- 金額
- 1510.6241929
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- company_cash_out_bn
- 151.870187
- holder_record_date
2034-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 202
内容を開く
- event_id
bear_e00202
- 想定日
2034-10-27
- year
- 7.97262149213
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- cash_owed_by_company_oku
- 1518.7018661
- estimated_dps_krw
- 435.37123
- ex_date_assumed
2034-11-10
- record_date_assumed
2034-11-13
- payment_date_assumed
2034-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 203
内容を開く
- event_id
bear_e00203
- 想定日
2034-11-09
- year
- 8.00821355236
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-11-09
- target_ex_date_to_verify
2034-11-10
- target_record_date_to_verify
2034-11-13
- target_payment_date_to_verify
2034-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 204
内容を開く
- event_id
bear_e00204
- 想定日
2034-11-10
- year
- 8.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- entitlement_factor
- 0.994681198884
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-11-10
- entitlement_record_date_assumed
2034-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 205
内容を開く
- event_id
bear_e00205
- 想定日
2034-11-13
- year
- 8.01916495551
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- record_date
2034-11-13
- cohort_dividend_receivable_oku
- 1510.6241929
- declared_company_dividend_oku
- 1518.7018661
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 206
内容を開く
- event_id
bear_e00206
- 想定日
2034-11-27
- year
- 8.05749486653
- 金額
- 1510.6241929
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- company_cash_out_bn
- 151.870187
- holder_record_date
2034-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 207
内容を開く
- event_id
bear_e00207
- 想定日
2034-12-12
- year
- 8.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2034-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 208
内容を開く
- event_id
bear_e00208
- 想定日
2034-12-15
- year
- 8.1067761807
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 71478.7428496
- regulatory_cet1_ratio
- 0.15861287
- event_date_role
share_transaction_or_other_non_cash_event
- 209
内容を開く
- event_id
bear_e00209
- 想定日
2034-12-20
- year
- 8.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- CET1_ratio_at_event
- 0.15866408
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 210
内容を開く
- event_id
bear_e00210
- 想定日
2034-12-28
- year
- 8.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 348829174
- share_of_common_after
- 0.994681198884
- projected_date
2034-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 211
内容を開く
- event_id
bear_e00211
- 想定日
2034-12-30
- year
- 8.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- shares_delivered
- 263429
- grant_fair_value_oku
- 296.9407101
- shares_before
- 348829174
- shares_after
- 349092603
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 212
内容を開く
- event_id
bear_e00212
- 想定日
2035-02-05
- year
- 8.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- cash_owed_by_company_oku
- 1552.549331
- estimated_dps_krw
- 444.73854
- ex_date_assumed
2035-02-26
- record_date_assumed
2035-02-27
- payment_date_assumed
2035-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 213
内容を開く
- event_id
bear_e00213
- 想定日
2035-02-23
- year
- 8.2984257358
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-02-23
- target_ex_date_to_verify
2035-02-26
- target_record_date_to_verify
2035-02-27
- target_payment_date_to_verify
2035-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 214
内容を開く
- event_id
bear_e00214
- 想定日
2035-02-26
- year
- 8.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- entitlement_factor
- 0.993930601847
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-02-26
- entitlement_record_date_assumed
2035-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 215
内容を開く
- event_id
bear_e00215
- 想定日
2035-02-27
- year
- 8.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- record_date
2035-02-27
- cohort_dividend_receivable_oku
- 1543.1262909
- declared_company_dividend_oku
- 1552.549331
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 216
内容を開く
- event_id
bear_e00216
- 想定日
2035-04-16
- year
- 8.44079397673
- 金額
- 1543.1262909
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- company_cash_out_bn
- 155.254933
- holder_record_date
2035-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 217
内容を開く
- event_id
bear_e00217
- 想定日
2035-04-23
- year
- 8.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- cash_owed_by_company_oku
- 1552.549331
- estimated_dps_krw
- 444.73854
- ex_date_assumed
2035-05-07
- record_date_assumed
2035-05-08
- payment_date_assumed
2035-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 218
内容を開く
- event_id
bear_e00218
- 想定日
2035-05-04
- year
- 8.4900752909
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-05-04
- target_ex_date_to_verify
2035-05-07
- target_record_date_to_verify
2035-05-08
- target_payment_date_to_verify
2035-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 219
内容を開く
- event_id
bear_e00219
- 想定日
2035-05-07
- year
- 8.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- entitlement_factor
- 0.993930601847
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-05-07
- entitlement_record_date_assumed
2035-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 220
内容を開く
- event_id
bear_e00220
- 想定日
2035-05-08
- year
- 8.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- record_date
2035-05-08
- cohort_dividend_receivable_oku
- 1543.1262909
- declared_company_dividend_oku
- 1552.549331
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 221
内容を開く
- event_id
bear_e00221
- 想定日
2035-05-21
- year
- 8.53661875428
- 金額
- 1543.1262909
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- company_cash_out_bn
- 155.254933
- holder_record_date
2035-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 222
内容を開く
- event_id
bear_e00222
- 想定日
2035-07-23
- year
- 8.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- cash_owed_by_company_oku
- 1552.549331
- estimated_dps_krw
- 444.73854
- ex_date_assumed
2035-08-06
- record_date_assumed
2035-08-07
- payment_date_assumed
2035-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 223
内容を開く
- event_id
bear_e00223
- 想定日
2035-08-03
- year
- 8.73921971253
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-08-03
- target_ex_date_to_verify
2035-08-06
- target_record_date_to_verify
2035-08-07
- target_payment_date_to_verify
2035-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 224
内容を開く
- event_id
bear_e00224
- 想定日
2035-08-06
- year
- 8.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- entitlement_factor
- 0.993930601847
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-08-06
- entitlement_record_date_assumed
2035-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 225
内容を開く
- event_id
bear_e00225
- 想定日
2035-08-07
- year
- 8.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- record_date
2035-08-07
- cohort_dividend_receivable_oku
- 1543.1262909
- declared_company_dividend_oku
- 1552.549331
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 226
内容を開く
- event_id
bear_e00226
- 想定日
2035-08-21
- year
- 8.78850102669
- 金額
- 1543.1262909
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- company_cash_out_bn
- 155.254933
- holder_record_date
2035-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 227
内容を開く
- event_id
bear_e00227
- 想定日
2035-10-29
- year
- 8.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- cash_owed_by_company_oku
- 1552.549331
- estimated_dps_krw
- 444.73854
- ex_date_assumed
2035-11-09
- record_date_assumed
2035-11-12
- payment_date_assumed
2035-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 228
内容を開く
- event_id
bear_e00228
- 想定日
2035-11-08
- year
- 9.00479123888
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-11-08
- target_ex_date_to_verify
2035-11-09
- target_record_date_to_verify
2035-11-12
- target_payment_date_to_verify
2035-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 229
内容を開く
- event_id
bear_e00229
- 想定日
2035-11-09
- year
- 9.00752908966
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- entitlement_factor
- 0.993930601847
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-11-09
- entitlement_record_date_assumed
2035-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 230
内容を開く
- event_id
bear_e00230
- 想定日
2035-11-12
- year
- 9.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- record_date
2035-11-12
- cohort_dividend_receivable_oku
- 1543.1262909
- declared_company_dividend_oku
- 1552.549331
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 231
内容を開く
- event_id
bear_e00231
- 想定日
2035-11-27
- year
- 9.05681040383
- 金額
- 1543.1262909
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- company_cash_out_bn
- 155.254933
- holder_record_date
2035-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 232
内容を開く
- event_id
bear_e00232
- 想定日
2035-12-12
- year
- 9.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2035-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 233
内容を開く
- event_id
bear_e00233
- 想定日
2035-12-15
- year
- 9.106091718
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
conditional_buyback_not_executed_due_to_capital_gate
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- assumed_buyback_budget_oku
- 0
- available_CET1_buffer_oku
- 80457.6709118
- regulatory_cet1_ratio
- 0.16084548
- event_date_role
share_transaction_or_other_non_cash_event
- 234
内容を開く
- event_id
bear_e00234
- 想定日
2035-12-20
- year
- 9.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- CET1_ratio_at_event
- 0.160898
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 235
内容を開く
- event_id
bear_e00235
- 想定日
2035-12-28
- year
- 9.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349092603
- share_of_common_after
- 0.993930601847
- projected_date
2035-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 236
内容を開く
- event_id
bear_e00236
- 想定日
2035-12-30
- year
- 9.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- shares_delivered
- 264700
- grant_fair_value_oku
- 303.4749722
- shares_before
- 349092603
- shares_after
- 349357303
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 237
内容を開く
- event_id
bear_e00237
- 想定日
2036-02-05
- year
- 9.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- cash_owed_by_company_oku
- 1551.4285743
- estimated_dps_krw
- 444.08076
- ex_date_assumed
2036-02-26
- record_date_assumed
2036-02-27
- payment_date_assumed
2036-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 238
内容を開く
- event_id
bear_e00238
- 想定日
2036-02-25
- year
- 9.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-02-25
- target_ex_date_to_verify
2036-02-26
- target_record_date_to_verify
2036-02-27
- target_payment_date_to_verify
2036-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 239
内容を開く
- event_id
bear_e00239
- 想定日
2036-02-26
- year
- 9.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- entitlement_factor
- 0.993177523471
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-02-26
- entitlement_record_date_assumed
2036-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 240
内容を開く
- event_id
bear_e00240
- 想定日
2036-02-27
- year
- 9.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- record_date
2036-02-27
- cohort_dividend_receivable_oku
- 1540.8439892
- declared_company_dividend_oku
- 1551.4285743
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 241
内容を開く
- event_id
bear_e00241
- 想定日
2036-04-15
- year
- 9.44010951403
- 金額
- 1540.8439892
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- company_cash_out_bn
- 155.142857
- holder_record_date
2036-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 242
内容を開く
- event_id
bear_e00242
- 想定日
2036-04-23
- year
- 9.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- cash_owed_by_company_oku
- 1551.4285743
- estimated_dps_krw
- 444.08076
- ex_date_assumed
2036-05-07
- record_date_assumed
2036-05-08
- payment_date_assumed
2036-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 243
内容を開く
- event_id
bear_e00243
- 想定日
2036-05-06
- year
- 9.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-05-06
- target_ex_date_to_verify
2036-05-07
- target_record_date_to_verify
2036-05-08
- target_payment_date_to_verify
2036-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 244
内容を開く
- event_id
bear_e00244
- 想定日
2036-05-07
- year
- 9.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- entitlement_factor
- 0.993177523471
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-05-07
- entitlement_record_date_assumed
2036-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 245
内容を開く
- event_id
bear_e00245
- 想定日
2036-05-08
- year
- 9.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- record_date
2036-05-08
- cohort_dividend_receivable_oku
- 1540.8439892
- declared_company_dividend_oku
- 1551.4285743
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 246
内容を開く
- event_id
bear_e00246
- 想定日
2036-05-21
- year
- 9.53867214237
- 金額
- 1540.8439892
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- company_cash_out_bn
- 155.142857
- holder_record_date
2036-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 247
内容を開く
- event_id
bear_e00247
- 想定日
2036-07-23
- year
- 9.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- cash_owed_by_company_oku
- 1551.4285743
- estimated_dps_krw
- 444.08076
- ex_date_assumed
2036-08-06
- record_date_assumed
2036-08-07
- payment_date_assumed
2036-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 248
内容を開く
- event_id
bear_e00248
- 想定日
2036-08-05
- year
- 9.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-08-05
- target_ex_date_to_verify
2036-08-06
- target_record_date_to_verify
2036-08-07
- target_payment_date_to_verify
2036-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 249
内容を開く
- event_id
bear_e00249
- 想定日
2036-08-06
- year
- 9.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- entitlement_factor
- 0.993177523471
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-08-06
- entitlement_record_date_assumed
2036-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 250
内容を開く
- event_id
bear_e00250
- 想定日
2036-08-07
- year
- 9.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- record_date
2036-08-07
- cohort_dividend_receivable_oku
- 1540.8439892
- declared_company_dividend_oku
- 1551.4285743
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 251
内容を開く
- event_id
bear_e00251
- 想定日
2036-08-21
- year
- 9.79055441478
- 金額
- 1540.8439892
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- company_cash_out_bn
- 155.142857
- holder_record_date
2036-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 252
内容を開く
- event_id
bear_e00252
- 想定日
2036-10-29
- year
- 9.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- cash_owed_by_company_oku
- 1551.4285743
- estimated_dps_krw
- 444.08076
- ex_date_assumed
2036-11-11
- record_date_assumed
2036-11-12
- payment_date_assumed
2036-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 253
内容を開く
- event_id
bear_e00253
- 想定日
2036-11-06
- year
- 10.00136892539
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2036_cum_dividend_pending_record_after_horizon
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 349357303
- share_of_common_after
- 0.993177523471
- expected_ex_date_after_horizon
2036-11-11
- expected_record_date_after_horizon
2036-11-12
- expected_payment_date_after_horizon
2036-11-27
- check_against
DART/KRX confirm October 2036 board resolution, Nov entitlement and ordinary common shares
- no_future_receipt_in_10_year_payout
- はい
- event_date_role
share_transaction_or_other_non_cash_event
その他の数値・前提
- scenario_parameters
内容を開く
- profit_2027
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- future_profit_growth
- 0
- roa_shock
- -0.035
- rwa_g
- 0.005
- divp
- 0.23
- buyp
- 0
- sbc_bn
- 150
- equity_sbc_fraction
- 0.17
- oci_bn
- -850
- terminal_roe
- 0.065
- terminal_growth
- 0.006
- terminal_rwa_growth
- 0.008
- capital_target
- 0.14
- annual_hybrid_coupon_bn
- 180
- q4_2026_profit_bn
- 5050
- credit_cost_ratio
- 0.01
- group_nim
- 0.0175
- ordinary_profit_2027_bn
- 2715
- period_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 760.95890411
- parent_hybrid_distributions_bn
- 26.854740269
- ordinary_common_profit_after_hybrid_bn
- 734.104163841
- OCI_attributable_common_bn
- -128.082191781
- ordinary_profit_OCI_sum_bn
- 606.02197206
- SBC_expense_already_in_ordinary_profit_bn
- 22.602739726
- SBC_noncash_equity_credit_bn
- 3.842465753
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 404.918449107
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 38942
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 56895.444406849
- equity_rollforward_expected_bn
- 56895.444406849
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63298.6827369
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7674971
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 347012763
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.999887779344
- regulatory_rwa_close_bn
- 369011.8751529
- regulatory_cet1_close_bn
- 51468.7147707
- regulatory_cet1_close_ratio
- 0.1394771232
- regulatory_adjustments_proxy_bn
- 5426.7296361
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0699153
- financial_deposits_close_bn
- 496711.71139
- bank_cash_due_close_bn
- 46482.5289087
- financial_total_assets_close_bn
- 853677.0552793
- financial_total_liabilities_close_bn
- 790378.3725424
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 591.4188374
- securities
- 73.5987887
- nonlife_insurance
- 81.4843732
- card
- 48.6277711
- life_insurance
- 15.771169
- others_elimination
- -49.9420352
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 602.2681525
- securities
- 79.0234462
- nonlife_insurance
- 84.4227293
- card
- 50.888045
- life_insurance
- 16.6752786
- others_elimination
- -49.7160078
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 1828.54856355
- net_fee_and_commission_income
- 533.84054795
- other_operating_income
- 74.14703196
- gross_operating_profit
- 2436.53614346
- G_and_A_expense_including_SBC
- 608.09558114
- SBC_expense_is_subset_of_G_and_A_not_additional
- 22.60273973
- preprovision_operating_profit
- 1828.44056231
- credit_loss_expense
- 791.74885845
- net_operating_profit
- 1036.69170386
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1017.74558514
- tax_expense_model_implied
- 247.14284541
- consolidated_profit
- 770.60273973
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 760.95890411
- parent_hybrid_distribution
- 26.85474027
- ordinary_common_profit_after_hybrid
- 734.10416384
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.086147286
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 180
- ordinary_common_profit_after_hybrid_bn
- 2715
- OCI_attributable_common_bn
- -850
- ordinary_profit_OCI_sum_bn
- 1865
- SBC_expense_already_in_ordinary_profit_bn
- 150
- SBC_noncash_equity_credit_bn
- 25.5
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 624.45
- dividends_cash_paid_company_bn
- 624.45
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 624.379923811
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 257495
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 56895.444406849
- ordinary_common_equity_close_bn
- 58161.494406848
- equity_rollforward_expected_bn
- 58161.494406849
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 64586.3715969
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7674971
- treasury_common_shares_close
- 3457476
- economic_common_outstanding_open
- 347012763
- economic_common_outstanding_close
- 347270258
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.999146379532
- regulatory_rwa_close_bn
- 370856.9345287
- regulatory_cet1_close_bn
- 52718.5008241
- regulatory_cet1_close_ratio
- 0.1421532023
- regulatory_adjustments_proxy_bn
- 5442.9935827
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0698728
- financial_deposits_close_bn
- 498896.5884813
- bank_cash_due_close_bn
- 45868.1033354
- financial_total_assets_close_bn
- 857603.1857607
- financial_total_liabilities_close_bn
- 793016.8141638
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2322
- securities
- 316
- nonlife_insurance
- 329.5
- card
- 200
- life_insurance
- 66
- others_elimination
- -188.5
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12171.31793403
- net_fee_and_commission_income
- 3556.04535
- other_operating_income
- 493.0508
- gross_operating_profit
- 16220.41408403
- G_and_A_expense_including_SBC
- 6914.51127558
- SBC_expense_is_subset_of_G_and_A_not_additional
- 150
- preprovision_operating_profit
- 9305.90280845
- credit_loss_expense
- 5271.67263333
- net_operating_profit
- 4034.23017511
- nonoperating_profit
- -125.9848
- profit_before_tax
- 3908.24537511
- tax_expense_model_implied
- 949.05337511
- consolidated_profit
- 2959.192
- NCI_profit
- 64.192
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 180
- ordinary_common_profit_after_hybrid
- 2715
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.192
- NCI_distributions_implied_bn_estimate
- 42.55314
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.047226349
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2824.0725
- parent_hybrid_distributions_bn
- 181.8
- ordinary_common_profit_after_hybrid_bn
- 2642.2725
- OCI_attributable_common_bn
- -858.5
- ordinary_profit_OCI_sum_bn
- 1783.7725
- SBC_expense_already_in_ordinary_profit_bn
- 153.3
- SBC_noncash_equity_credit_bn
- 26.061
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 607.722675
- dividends_cash_paid_company_bn
- 607.722675
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 607.203910486
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 258007
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 58161.494406848
- ordinary_common_equity_close_bn
- 59363.605231847
- equity_rollforward_expected_bn
- 59363.605231848
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 65810.3809482
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 3457476
- treasury_common_shares_close
- 3199469
- economic_common_outstanding_open
- 347270258
- economic_common_outstanding_close
- 347528265
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.998404607464
- regulatory_rwa_close_bn
- 372714.0006283
- regulatory_cet1_close_bn
- 53904.2745147
- regulatory_cet1_close_ratio
- 0.1446263742
- regulatory_adjustments_proxy_bn
- 5459.3307171
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0712178
- financial_deposits_close_bn
- 501094.366899
- bank_cash_due_close_bn
- 45270.4702506
- financial_total_assets_close_bn
- 861553.2879364
- financial_total_liabilities_close_bn
- 795742.9069882
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2194.875
- securities
- 273.14
- nonlife_insurance
- 302.405
- card
- 180.4675
- life_insurance
- 58.53
- others_elimination
- -185.345
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2268.459
- securities
- 309.932
- nonlife_insurance
- 322.334
- card
- 195.7975
- life_insurance
- 64.662
- others_elimination
- -183.812
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12207.83188783
- net_fee_and_commission_income
- 3569.38052006
- other_operating_income
- 494.0369016
- gross_operating_profit
- 16271.24930949
- G_and_A_expense_including_SBC
- 7041.11859399
- SBC_expense_is_subset_of_G_and_A_not_additional
- 153.3
- preprovision_operating_profit
- 9230.1307155
- credit_loss_expense
- 5289.06915302
- net_operating_profit
- 3941.06156248
- nonoperating_profit
- -126.2367696
- profit_before_tax
- 3814.82479288
- tax_expense_model_implied
- 926.36771688
- consolidated_profit
- 2888.457076
- NCI_profit
- 64.384576
- parent_attributable_profit
- 2824.0725
- parent_hybrid_distribution
- 181.8
- ordinary_common_profit_after_hybrid
- 2642.2725
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.384576
- NCI_distributions_implied_bn_estimate
- 42.4860498
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.044873104
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 183.618
- ordinary_common_profit_after_hybrid_bn
- 2711.382
- OCI_attributable_common_bn
- -867.085
- ordinary_profit_OCI_sum_bn
- 1844.297
- SBC_expense_already_in_ordinary_profit_bn
- 156.6726
- SBC_noncash_equity_credit_bn
- 26.634342
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 623.61786
- dividends_cash_paid_company_bn
- 623.61786
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 622.622944721
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 258445
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 59363.605231847
- ordinary_common_equity_close_bn
- 60610.918713846
- equity_rollforward_expected_bn
- 60610.918713847
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 67079.8557388
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 3199469
- treasury_common_shares_close
- 2941024
- economic_common_outstanding_open
- 347528265
- economic_common_outstanding_close
- 347786710
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.99766267952
- regulatory_rwa_close_bn
- 374583.1613415
- regulatory_cet1_close_bn
- 55135.1773086
- regulatory_cet1_close_ratio
- 0.1471907523
- regulatory_adjustments_proxy_bn
- 5475.7414053
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0730061
- financial_deposits_close_bn
- 503305.1323824
- bank_cash_due_close_bn
- 44656.9522077
- financial_total_assets_close_bn
- 865527.5265402
- financial_total_liabilities_close_bn
- 798447.6708014
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2325.202848
- securities
- 317.601424
- nonlife_insurance
- 330.367438
- card
- 200.66726
- life_insurance
- 66.266904
- others_elimination
- -188.433274
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12244.45538349
- net_fee_and_commission_income
- 3582.76569701
- other_operating_income
- 495.0249754
- gross_operating_profit
- 16322.24605591
- G_and_A_expense_including_SBC
- 6980.4789179
- SBC_expense_is_subset_of_G_and_A_not_additional
- 156.6726
- preprovision_operating_profit
- 9341.76713801
- credit_loss_expense
- 5306.52308123
- net_operating_profit
- 4035.24405678
- nonoperating_profit
- -126.48924314
- profit_before_tax
- 3908.75481364
- tax_expense_model_implied
- 949.17708392
- consolidated_profit
- 2959.57772973
- NCI_profit
- 64.57772973
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 183.618
- ordinary_common_profit_after_hybrid
- 2711.382
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.57772973
- NCI_distributions_implied_bn_estimate
- 42.41642113
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.045230254
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 185.45418
- ordinary_common_profit_after_hybrid_bn
- 2709.54582
- OCI_attributable_common_bn
- -875.75585
- ordinary_profit_OCI_sum_bn
- 1833.78997
- SBC_expense_already_in_ordinary_profit_bn
- 160.1193972
- SBC_noncash_equity_credit_bn
- 27.220297524
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 623.1955386
- dividends_cash_paid_company_bn
- 623.1955386
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 621.738930905
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 259038
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 60610.918713846
- ordinary_common_equity_close_bn
- 61848.733442771
- equity_rollforward_expected_bn
- 61848.73344277
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 68340.097712
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2941024
- treasury_common_shares_close
- 2681986
- economic_common_outstanding_open
- 347786710
- economic_common_outstanding_close
- 348045748
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.996920154876
- regulatory_rwa_close_bn
- 376464.5052693
- regulatory_cet1_close_bn
- 56356.5074274
- regulatory_cet1_close_ratio
- 0.1496993917
- regulatory_adjustments_proxy_bn
- 5492.2260153
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0746792
- financial_deposits_close_bn
- 505528.9713046
- bank_cash_due_close_bn
- 44043.8944788
- financial_total_assets_close_bn
- 869526.0675631
- financial_total_liabilities_close_bn
- 801185.969851
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2326.8573107
- securities
- 318.4286553
- nonlife_insurance
- 330.8155216
- card
- 201.0119397
- life_insurance
- 66.4047759
- others_elimination
- -188.398806
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12281.18874964
- net_fee_and_commission_income
- 3596.20106838
- other_operating_income
- 496.01502535
- gross_operating_profit
- 16373.40484337
- G_and_A_expense_including_SBC
- 7013.61733463
- SBC_expense_is_subset_of_G_and_A_not_additional
- 160.1193972
- preprovision_operating_profit
- 9359.78750874
- credit_loss_expense
- 5324.0346074
- net_operating_profit
- 4035.75290134
- nonoperating_profit
- -126.74222163
- profit_before_tax
- 3909.01067972
- tax_expense_model_implied
- 949.2392168
- consolidated_profit
- 2959.77146292
- NCI_profit
- 64.77146292
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 185.45418
- ordinary_common_profit_after_hybrid
- 2709.54582
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.77146292
- NCI_distributions_implied_bn_estimate
- 42.34421862
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.044282368
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2753.145
- parent_hybrid_distributions_bn
- 187.3087218
- ordinary_common_profit_after_hybrid_bn
- 2565.8362782
- OCI_attributable_common_bn
- -884.5134085
- ordinary_profit_OCI_sum_bn
- 1681.3228697
- SBC_expense_already_in_ordinary_profit_bn
- 163.642023938
- SBC_noncash_equity_credit_bn
- 27.81914407
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 590.142343986
- dividends_cash_paid_company_bn
- 590.142343986
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 588.324796965
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 260225
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 61848.733442771
- ordinary_common_equity_close_bn
- 62967.733112553
- equity_rollforward_expected_bn
- 62967.733112554
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 69481.793753
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2681986
- treasury_common_shares_close
- 2421761
- economic_common_outstanding_open
- 348045748
- economic_common_outstanding_close
- 348305973
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.996175339778
- regulatory_rwa_close_bn
- 378358.1217308
- regulatory_cet1_close_bn
- 57458.9481951
- regulatory_cet1_close_ratio
- 0.1518639218
- regulatory_adjustments_proxy_bn
- 5508.7849175
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0762579
- financial_deposits_close_bn
- 507765.9706782
- bank_cash_due_close_bn
- 43463.9281371
- financial_total_assets_close_bn
- 873549.0782631
- financial_total_liabilities_close_bn
- 804067.2845101
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2139.75
- securities
- 266.28
- nonlife_insurance
- 294.81
- card
- 175.935
- life_insurance
- 57.06
- others_elimination
- -180.69
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2218.2981715
- securities
- 305.5540857
- nonlife_insurance
- 316.0834631
- card
- 192.2992024
- life_insurance
- 63.605681
- others_elimination
- -179.0535798
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12318.03231589
- net_fee_and_commission_income
- 3609.68682238
- other_operating_income
- 497.0070554
- gross_operating_profit
- 16424.72619368
- G_and_A_expense_including_SBC
- 7234.2090926
- SBC_expense_is_subset_of_G_and_A_not_additional
- 163.64202394
- preprovision_operating_profit
- 9190.51710108
- credit_loss_expense
- 5341.6039216
- net_operating_profit
- 3848.91317947
- nonoperating_profit
- -126.99570607
- profit_before_tax
- 3721.91747341
- tax_expense_model_implied
- 903.8066961
- consolidated_profit
- 2818.11077731
- NCI_profit
- 64.96577731
- parent_attributable_profit
- 2753.145
- parent_hybrid_distribution
- 187.3087218
- ordinary_common_profit_after_hybrid
- 2565.8362782
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.96577731
- NCI_distributions_implied_bn_estimate
- 42.26940601
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.041141907
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 189.181809018
- ordinary_common_profit_after_hybrid_bn
- 2705.818190982
- OCI_attributable_common_bn
- -893.358542585
- ordinary_profit_OCI_sum_bn
- 1812.459648397
- SBC_expense_already_in_ordinary_profit_bn
- 167.242148465
- SBC_noncash_equity_credit_bn
- 28.431165239
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 622.338183926
- dividends_cash_paid_company_bn
- 622.338183926
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 619.957951829
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 261098
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 62967.733112553
- ordinary_common_equity_close_bn
- 64186.285742264
- equity_rollforward_expected_bn
- 64186.285742263
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 70723.3151104
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2421761
- treasury_common_shares_close
- 2160663
- economic_common_outstanding_open
- 348305973
- economic_common_outstanding_close
- 348567071
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.995429143678
- regulatory_rwa_close_bn
- 380264.1007691
- regulatory_cet1_close_bn
- 58660.8672582
- regulatory_cet1_close_ratio
- 0.1542634899
- regulatory_adjustments_proxy_bn
- 5525.418484
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0777735
- financial_deposits_close_bn
- 510016.2181597
- bank_cash_due_close_bn
- 42851.8323335
- financial_total_assets_close_bn
- 877596.7271766
- financial_total_liabilities_close_bn
- 806873.4120662
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2330.2762313
- securities
- 320.1381156
- nonlife_insurance
- 331.7414793
- card
- 201.7242148
- life_insurance
- 66.6896859
- others_elimination
- -188.3275785
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12354.98641284
- net_fee_and_commission_income
- 3623.22314797
- other_operating_income
- 498.00106952
- gross_operating_profit
- 16476.21063032
- G_and_A_expense_including_SBC
- 7080.20500133
- SBC_expense_is_subset_of_G_and_A_not_additional
- 167.24214847
- preprovision_operating_profit
- 9396.00562899
- credit_loss_expense
- 5359.23121454
- net_operating_profit
- 4036.77441445
- nonoperating_profit
- -127.24969748
- profit_before_tax
- 3909.52471697
- tax_expense_model_implied
- 949.36404233
- consolidated_profit
- 2960.16067464
- NCI_profit
- 65.16067464
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 189.18180902
- ordinary_common_profit_after_hybrid
- 2705.81819098
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.16067464
- NCI_distributions_implied_bn_estimate
- 42.19194694
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.042472483
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 191.073627108
- ordinary_common_profit_after_hybrid_bn
- 2703.926372892
- OCI_attributable_common_bn
- -902.292128011
- ordinary_profit_OCI_sum_bn
- 1801.634244881
- SBC_expense_already_in_ordinary_profit_bn
- 170.921475731
- SBC_noncash_equity_credit_bn
- 29.056650874
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 621.903065765
- dividends_cash_paid_company_bn
- 621.903065765
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 619.060436206
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 262103
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 64186.285742264
- ordinary_common_equity_close_bn
- 65395.073572254
- equity_rollforward_expected_bn
- 65395.073572254
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 71955.3472928
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2160663
- treasury_common_shares_close
- 1898560
- economic_common_outstanding_open
- 348567071
- economic_common_outstanding_close
- 348829174
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.994681198884
- regulatory_rwa_close_bn
- 382182.5331574
- regulatory_cet1_close_bn
- 59852.9464828
- regulatory_cet1_close_ratio
- 0.156608273
- regulatory_adjustments_proxy_bn
- 5542.1270894
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0796152
- financial_deposits_close_bn
- 512279.8020554
- bank_cash_due_close_bn
- 42240.1822593
- financial_total_assets_close_bn
- 881669.1841277
- financial_total_liabilities_close_bn
- 809713.8368348
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2332.0423084
- securities
- 321.0211542
- nonlife_insurance
- 332.2197918
- card
- 202.0921476
- life_insurance
- 66.836859
- others_elimination
- -188.2907852
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12392.05137208
- net_fee_and_commission_income
- 3636.81023477
- other_operating_income
- 498.99707165
- gross_operating_profit
- 16527.85867851
- G_and_A_expense_including_SBC
- 7113.65491133
- SBC_expense_is_subset_of_G_and_A_not_additional
- 170.92147573
- preprovision_operating_profit
- 9414.20376718
- credit_loss_expense
- 5376.91667755
- net_operating_profit
- 4037.28708963
- nonoperating_profit
- -127.50419688
- profit_before_tax
- 3909.78289275
- tax_expense_model_implied
- 949.42673609
- consolidated_profit
- 2960.35615666
- NCI_profit
- 65.35615666
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 191.07362711
- ordinary_common_profit_after_hybrid
- 2703.92637289
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.35615666
- NCI_distributions_implied_bn_estimate
- 42.11180426
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.041761846
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2834.205
- parent_hybrid_distributions_bn
- 192.984363379
- ordinary_common_profit_after_hybrid_bn
- 2641.220636621
- OCI_attributable_common_bn
- -911.315049291
- ordinary_profit_OCI_sum_bn
- 1729.90558733
- SBC_expense_already_in_ordinary_profit_bn
- 174.681748197
- SBC_noncash_equity_credit_bn
- 29.695897194
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 607.480746423
- dividends_cash_paid_company_bn
- 607.480746423
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 604.249677151
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 263429
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 65395.073572254
- ordinary_common_equity_close_bn
- 66547.194310354
- equity_rollforward_expected_bn
- 66547.194310355
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 73130.9913156
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1898560
- treasury_common_shares_close
- 1635131
- economic_common_outstanding_open
- 348829174
- economic_common_outstanding_close
- 349092603
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993930601847
- regulatory_rwa_close_bn
- 384113.5104062
- regulatory_cet1_close_bn
- 60988.2832001
- regulatory_cet1_close_ratio
- 0.1587767198
- regulatory_adjustments_proxy_bn
- 5558.9111102
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0814413
- financial_deposits_close_bn
- 514556.811326
- bank_cash_due_close_bn
- 41642.9933037
- financial_total_assets_close_bn
- 885766.6202399
- financial_total_liabilities_close_bn
- 812635.6289243
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2202.75
- securities
- 274.12
- nonlife_insurance
- 303.49
- card
- 181.115
- life_insurance
- 58.74
- others_elimination
- -186.01
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2286.5972391
- securities
- 316.0436196
- nonlife_insurance
- 326.1986273
- card
- 198.5831748
- life_insurance
- 65.7272699
- others_elimination
- -184.2631825
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12429.2275262
- net_fee_and_commission_income
- 3650.44827315
- other_operating_income
- 499.9950658
- gross_operating_profit
- 16579.67086515
- G_and_A_expense_including_SBC
- 7227.50210279
- SBC_expense_is_subset_of_G_and_A_not_additional
- 174.6817482
- preprovision_operating_profit
- 9352.16876235
- credit_loss_expense
- 5394.66050259
- net_operating_profit
- 3957.50825977
- nonoperating_profit
- -127.75920527
- profit_before_tax
- 3829.7490545
- tax_expense_model_implied
- 929.99182936
- consolidated_profit
- 2899.75722513
- NCI_profit
- 65.55222513
- parent_attributable_profit
- 2834.205
- parent_hybrid_distribution
- 192.98436338
- ordinary_common_profit_after_hybrid
- 2641.22063662
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.55222513
- NCI_distributions_implied_bn_estimate
- 42.02894053
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.040063427
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 194.914207013
- ordinary_common_profit_after_hybrid_bn
- 2700.085792987
- OCI_attributable_common_bn
- -920.428199784
- ordinary_profit_OCI_sum_bn
- 1779.657593203
- SBC_expense_already_in_ordinary_profit_bn
- 178.524746658
- SBC_noncash_equity_credit_bn
- 30.349206932
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 621.019732387
- dividends_cash_paid_company_bn
- 621.019732387
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 617.25051637
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 264700
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 66547.194310354
- ordinary_common_equity_close_bn
- 67736.181378103
- equity_rollforward_expected_bn
- 67736.181378101
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 74343.7839474
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1635131
- treasury_common_shares_close
- 1370431
- economic_common_outstanding_open
- 349092603
- economic_common_outstanding_close
- 349357303
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993177523471
- regulatory_rwa_close_bn
- 386057.1247689
- regulatory_cet1_close_bn
- 62160.4104529
- regulatory_cet1_close_ratio
- 0.1610135041
- regulatory_adjustments_proxy_bn
- 5575.7709252
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0831511
- financial_deposits_close_bn
- 516847.335592
- bank_cash_due_close_bn
- 41032.3043661
- financial_total_assets_close_bn
- 889889.2079463
- financial_total_liabilities_close_bn
- 815545.4239989
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2335.6918784
- securities
- 322.8459392
- nonlife_insurance
- 333.2082171
- card
- 202.8524747
- life_insurance
- 67.1409899
- others_elimination
- -188.2147525
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12466.51520877
- net_fee_and_commission_income
- 3664.13745418
- other_operating_income
- 500.99505593
- gross_operating_profit
- 16631.64771888
- G_and_A_expense_including_SBC
- 7180.86854273
- SBC_expense_is_subset_of_G_and_A_not_additional
- 178.52474666
- preprovision_operating_profit
- 9450.77917615
- credit_loss_expense
- 5412.46288224
- net_operating_profit
- 4038.3162939
- nonoperating_profit
- -128.01472368
- profit_before_tax
- 3910.30157022
- tax_expense_model_implied
- 949.55268842
- consolidated_profit
- 2960.74888181
- NCI_profit
- 65.74888181
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 194.91420701
- ordinary_common_profit_after_hybrid
- 2700.08579299
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.74888181
- NCI_distributions_implied_bn_estimate
- 41.94331771
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.040242288
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2459.959016393
- parent_hybrid_distributions_bn
- 167.28005892
- ordinary_common_profit_after_hybrid_bn
- 2292.678957473
- OCI_attributable_common_bn
- -789.933611569
- ordinary_profit_OCI_sum_bn
- 1502.745345904
- SBC_expense_already_in_ordinary_profit_bn
- 155.034597069
- SBC_noncash_equity_credit_bn
- 26.355881502
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 620.571429711
- dividends_cash_paid_company_bn
- 465.428572283
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 462.253196773
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 67736.181378103
- ordinary_common_equity_close_bn
- 68644.7111758
- equity_rollforward_expected_bn
- 68644.711175799
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 75272.7663359
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1370431
- treasury_common_shares_close
- 1370431
- economic_common_outstanding_open
- 349357303
- economic_common_outstanding_close
- 349357303
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993177523471
- regulatory_rwa_close_bn
- 387718.8513319
- regulatory_cet1_close_bn
- 63054.5525669
- regulatory_cet1_close_ratio
- 0.1626295764
- regulatory_adjustments_proxy_bn
- 5590.1586089
- dividends_payable_close_bn
- 155.1428574
- staff_equity_reward_reserve_bn
- 26.4390326
- financial_deposits_close_bn
- 518804.5614654
- bank_cash_due_close_bn
- 40575.7090877
- financial_total_assets_close_bn
- 893412.5685382
- financial_total_liabilities_close_bn
- 818139.8022023
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 1911.8852459
- securities
- 237.9234973
- nonlife_insurance
- 263.4153005
- card
- 157.1994536
- life_insurance
- 50.9836066
- others_elimination
- -161.4480874
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 1986.3018525
- securities
- 275.1318006
- nonlife_insurance
- 283.5697982
- card
- 172.7029133
- life_insurance
- 57.1849904
- others_elimination
- -159.8977415
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 10624.91117109
- net_fee_and_commission_income
- 3125.19138949
- other_operating_income
- 426.56033147
- gross_operating_profit
- 14176.66289205
- G_and_A_expense_including_SBC
- 6130.46677984
- SBC_expense_is_subset_of_G_and_A_not_additional
- 155.03459707
- preprovision_operating_profit
- 8046.19611221
- credit_loss_expense
- 4614.29171321
- net_operating_profit
- 3431.904399
- nonoperating_profit
- -108.9950935
- profit_before_tax
- 3322.9093055
- tax_expense_model_implied
- 806.91409799
- consolidated_profit
- 2515.99520751
- NCI_profit
- 56.03619112
- parent_attributable_profit
- 2459.95901639
- parent_hybrid_distribution
- 167.28005892
- ordinary_common_profit_after_hybrid
- 2292.67895747
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 56.03619112
- NCI_distributions_implied_bn_estimate
- 35.58360032
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.039486582
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 760.95890411
- parent_hybrid_distributions_bn
- 26.854740269
- ordinary_common_profit_after_hybrid_bn
- 734.104163841
- OCI_attributable_common_bn
- -128.082191781
- ordinary_profit_OCI_sum_bn
- 606.02197206
- SBC_expense_already_in_ordinary_profit_bn
- 22.602739726
- SBC_noncash_equity_credit_bn
- 3.842465753
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 404.918449107
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 38942
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 56895.444406849
- equity_rollforward_expected_bn
- 56895.444406849
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63298.6827369
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7674971
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 347012763
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.999887779344
- regulatory_rwa_close_bn
- 369011.8751529
- regulatory_cet1_close_bn
- 51468.7147707
- regulatory_cet1_close_ratio
- 0.1394771232
- regulatory_adjustments_proxy_bn
- 5426.7296361
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0699153
- financial_deposits_close_bn
- 496711.71139
- bank_cash_due_close_bn
- 46482.5289087
- financial_total_assets_close_bn
- 853677.0552793
- financial_total_liabilities_close_bn
- 790378.3725424
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 591.4188374
- securities
- 73.5987887
- nonlife_insurance
- 81.4843732
- card
- 48.6277711
- life_insurance
- 15.771169
- others_elimination
- -49.9420352
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 602.2681525
- securities
- 79.0234462
- nonlife_insurance
- 84.4227293
- card
- 50.888045
- life_insurance
- 16.6752786
- others_elimination
- -49.7160078
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 1828.54856355
- net_fee_and_commission_income
- 533.84054795
- other_operating_income
- 74.14703196
- gross_operating_profit
- 2436.53614346
- G_and_A_expense_including_SBC
- 608.09558114
- SBC_expense_is_subset_of_G_and_A_not_additional
- 22.60273973
- preprovision_operating_profit
- 1828.44056231
- credit_loss_expense
- 791.74885845
- net_operating_profit
- 1036.69170386
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1017.74558514
- tax_expense_model_implied
- 247.14284541
- consolidated_profit
- 770.60273973
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 760.95890411
- parent_hybrid_distribution
- 26.85474027
- ordinary_common_profit_after_hybrid
- 734.10416384
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.086147286
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 180
- ordinary_common_profit_after_hybrid_bn
- 2715
- OCI_attributable_common_bn
- -850
- ordinary_profit_OCI_sum_bn
- 1865
- SBC_expense_already_in_ordinary_profit_bn
- 150
- SBC_noncash_equity_credit_bn
- 25.5
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 624.45
- dividends_cash_paid_company_bn
- 624.45
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 624.379923811
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 257495
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 56895.444406849
- ordinary_common_equity_close_bn
- 58161.494406848
- equity_rollforward_expected_bn
- 58161.494406849
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 64586.3715969
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7674971
- treasury_common_shares_close
- 3457476
- economic_common_outstanding_open
- 347012763
- economic_common_outstanding_close
- 347270258
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.999146379532
- regulatory_rwa_close_bn
- 370856.9345287
- regulatory_cet1_close_bn
- 52718.5008241
- regulatory_cet1_close_ratio
- 0.1421532023
- regulatory_adjustments_proxy_bn
- 5442.9935827
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0698728
- financial_deposits_close_bn
- 498896.5884813
- bank_cash_due_close_bn
- 45868.1033354
- financial_total_assets_close_bn
- 857603.1857607
- financial_total_liabilities_close_bn
- 793016.8141638
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2322
- securities
- 316
- nonlife_insurance
- 329.5
- card
- 200
- life_insurance
- 66
- others_elimination
- -188.5
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12171.31793403
- net_fee_and_commission_income
- 3556.04535
- other_operating_income
- 493.0508
- gross_operating_profit
- 16220.41408403
- G_and_A_expense_including_SBC
- 6914.51127558
- SBC_expense_is_subset_of_G_and_A_not_additional
- 150
- preprovision_operating_profit
- 9305.90280845
- credit_loss_expense
- 5271.67263333
- net_operating_profit
- 4034.23017511
- nonoperating_profit
- -125.9848
- profit_before_tax
- 3908.24537511
- tax_expense_model_implied
- 949.05337511
- consolidated_profit
- 2959.192
- NCI_profit
- 64.192
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 180
- ordinary_common_profit_after_hybrid
- 2715
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.192
- NCI_distributions_implied_bn_estimate
- 42.55314
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.047226349
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2824.0725
- parent_hybrid_distributions_bn
- 181.8
- ordinary_common_profit_after_hybrid_bn
- 2642.2725
- OCI_attributable_common_bn
- -858.5
- ordinary_profit_OCI_sum_bn
- 1783.7725
- SBC_expense_already_in_ordinary_profit_bn
- 153.3
- SBC_noncash_equity_credit_bn
- 26.061
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 607.722675
- dividends_cash_paid_company_bn
- 607.722675
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 607.203910486
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 258007
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 58161.494406848
- ordinary_common_equity_close_bn
- 59363.605231847
- equity_rollforward_expected_bn
- 59363.605231848
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 65810.3809482
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 3457476
- treasury_common_shares_close
- 3199469
- economic_common_outstanding_open
- 347270258
- economic_common_outstanding_close
- 347528265
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.998404607464
- regulatory_rwa_close_bn
- 372714.0006283
- regulatory_cet1_close_bn
- 53904.2745147
- regulatory_cet1_close_ratio
- 0.1446263742
- regulatory_adjustments_proxy_bn
- 5459.3307171
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0712178
- financial_deposits_close_bn
- 501094.366899
- bank_cash_due_close_bn
- 45270.4702506
- financial_total_assets_close_bn
- 861553.2879364
- financial_total_liabilities_close_bn
- 795742.9069882
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2194.875
- securities
- 273.14
- nonlife_insurance
- 302.405
- card
- 180.4675
- life_insurance
- 58.53
- others_elimination
- -185.345
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2268.459
- securities
- 309.932
- nonlife_insurance
- 322.334
- card
- 195.7975
- life_insurance
- 64.662
- others_elimination
- -183.812
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12207.83188783
- net_fee_and_commission_income
- 3569.38052006
- other_operating_income
- 494.0369016
- gross_operating_profit
- 16271.24930949
- G_and_A_expense_including_SBC
- 7041.11859399
- SBC_expense_is_subset_of_G_and_A_not_additional
- 153.3
- preprovision_operating_profit
- 9230.1307155
- credit_loss_expense
- 5289.06915302
- net_operating_profit
- 3941.06156248
- nonoperating_profit
- -126.2367696
- profit_before_tax
- 3814.82479288
- tax_expense_model_implied
- 926.36771688
- consolidated_profit
- 2888.457076
- NCI_profit
- 64.384576
- parent_attributable_profit
- 2824.0725
- parent_hybrid_distribution
- 181.8
- ordinary_common_profit_after_hybrid
- 2642.2725
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.384576
- NCI_distributions_implied_bn_estimate
- 42.4860498
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.044873104
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 183.618
- ordinary_common_profit_after_hybrid_bn
- 2711.382
- OCI_attributable_common_bn
- -867.085
- ordinary_profit_OCI_sum_bn
- 1844.297
- SBC_expense_already_in_ordinary_profit_bn
- 156.6726
- SBC_noncash_equity_credit_bn
- 26.634342
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 623.61786
- dividends_cash_paid_company_bn
- 623.61786
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 622.622944721
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 258445
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 59363.605231847
- ordinary_common_equity_close_bn
- 60610.918713846
- equity_rollforward_expected_bn
- 60610.918713847
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 67079.8557388
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 3199469
- treasury_common_shares_close
- 2941024
- economic_common_outstanding_open
- 347528265
- economic_common_outstanding_close
- 347786710
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.99766267952
- regulatory_rwa_close_bn
- 374583.1613415
- regulatory_cet1_close_bn
- 55135.1773086
- regulatory_cet1_close_ratio
- 0.1471907523
- regulatory_adjustments_proxy_bn
- 5475.7414053
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0730061
- financial_deposits_close_bn
- 503305.1323824
- bank_cash_due_close_bn
- 44656.9522077
- financial_total_assets_close_bn
- 865527.5265402
- financial_total_liabilities_close_bn
- 798447.6708014
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2325.202848
- securities
- 317.601424
- nonlife_insurance
- 330.367438
- card
- 200.66726
- life_insurance
- 66.266904
- others_elimination
- -188.433274
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12244.45538349
- net_fee_and_commission_income
- 3582.76569701
- other_operating_income
- 495.0249754
- gross_operating_profit
- 16322.24605591
- G_and_A_expense_including_SBC
- 6980.4789179
- SBC_expense_is_subset_of_G_and_A_not_additional
- 156.6726
- preprovision_operating_profit
- 9341.76713801
- credit_loss_expense
- 5306.52308123
- net_operating_profit
- 4035.24405678
- nonoperating_profit
- -126.48924314
- profit_before_tax
- 3908.75481364
- tax_expense_model_implied
- 949.17708392
- consolidated_profit
- 2959.57772973
- NCI_profit
- 64.57772973
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 183.618
- ordinary_common_profit_after_hybrid
- 2711.382
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.57772973
- NCI_distributions_implied_bn_estimate
- 42.41642113
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.045230254
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 185.45418
- ordinary_common_profit_after_hybrid_bn
- 2709.54582
- OCI_attributable_common_bn
- -875.75585
- ordinary_profit_OCI_sum_bn
- 1833.78997
- SBC_expense_already_in_ordinary_profit_bn
- 160.1193972
- SBC_noncash_equity_credit_bn
- 27.220297524
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 623.1955386
- dividends_cash_paid_company_bn
- 623.1955386
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 621.738930905
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 259038
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 60610.918713846
- ordinary_common_equity_close_bn
- 61848.733442771
- equity_rollforward_expected_bn
- 61848.73344277
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 68340.097712
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2941024
- treasury_common_shares_close
- 2681986
- economic_common_outstanding_open
- 347786710
- economic_common_outstanding_close
- 348045748
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.996920154876
- regulatory_rwa_close_bn
- 376464.5052693
- regulatory_cet1_close_bn
- 56356.5074274
- regulatory_cet1_close_ratio
- 0.1496993917
- regulatory_adjustments_proxy_bn
- 5492.2260153
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0746792
- financial_deposits_close_bn
- 505528.9713046
- bank_cash_due_close_bn
- 44043.8944788
- financial_total_assets_close_bn
- 869526.0675631
- financial_total_liabilities_close_bn
- 801185.969851
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2326.8573107
- securities
- 318.4286553
- nonlife_insurance
- 330.8155216
- card
- 201.0119397
- life_insurance
- 66.4047759
- others_elimination
- -188.398806
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12281.18874964
- net_fee_and_commission_income
- 3596.20106838
- other_operating_income
- 496.01502535
- gross_operating_profit
- 16373.40484337
- G_and_A_expense_including_SBC
- 7013.61733463
- SBC_expense_is_subset_of_G_and_A_not_additional
- 160.1193972
- preprovision_operating_profit
- 9359.78750874
- credit_loss_expense
- 5324.0346074
- net_operating_profit
- 4035.75290134
- nonoperating_profit
- -126.74222163
- profit_before_tax
- 3909.01067972
- tax_expense_model_implied
- 949.2392168
- consolidated_profit
- 2959.77146292
- NCI_profit
- 64.77146292
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 185.45418
- ordinary_common_profit_after_hybrid
- 2709.54582
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.77146292
- NCI_distributions_implied_bn_estimate
- 42.34421862
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.044282368
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2753.145
- parent_hybrid_distributions_bn
- 187.3087218
- ordinary_common_profit_after_hybrid_bn
- 2565.8362782
- OCI_attributable_common_bn
- -884.5134085
- ordinary_profit_OCI_sum_bn
- 1681.3228697
- SBC_expense_already_in_ordinary_profit_bn
- 163.642023938
- SBC_noncash_equity_credit_bn
- 27.81914407
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 590.142343986
- dividends_cash_paid_company_bn
- 590.142343986
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 588.324796965
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 260225
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 61848.733442771
- ordinary_common_equity_close_bn
- 62967.733112553
- equity_rollforward_expected_bn
- 62967.733112554
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 69481.793753
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2681986
- treasury_common_shares_close
- 2421761
- economic_common_outstanding_open
- 348045748
- economic_common_outstanding_close
- 348305973
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.996175339778
- regulatory_rwa_close_bn
- 378358.1217308
- regulatory_cet1_close_bn
- 57458.9481951
- regulatory_cet1_close_ratio
- 0.1518639218
- regulatory_adjustments_proxy_bn
- 5508.7849175
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0762579
- financial_deposits_close_bn
- 507765.9706782
- bank_cash_due_close_bn
- 43463.9281371
- financial_total_assets_close_bn
- 873549.0782631
- financial_total_liabilities_close_bn
- 804067.2845101
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2139.75
- securities
- 266.28
- nonlife_insurance
- 294.81
- card
- 175.935
- life_insurance
- 57.06
- others_elimination
- -180.69
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2218.2981715
- securities
- 305.5540857
- nonlife_insurance
- 316.0834631
- card
- 192.2992024
- life_insurance
- 63.605681
- others_elimination
- -179.0535798
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12318.03231589
- net_fee_and_commission_income
- 3609.68682238
- other_operating_income
- 497.0070554
- gross_operating_profit
- 16424.72619368
- G_and_A_expense_including_SBC
- 7234.2090926
- SBC_expense_is_subset_of_G_and_A_not_additional
- 163.64202394
- preprovision_operating_profit
- 9190.51710108
- credit_loss_expense
- 5341.6039216
- net_operating_profit
- 3848.91317947
- nonoperating_profit
- -126.99570607
- profit_before_tax
- 3721.91747341
- tax_expense_model_implied
- 903.8066961
- consolidated_profit
- 2818.11077731
- NCI_profit
- 64.96577731
- parent_attributable_profit
- 2753.145
- parent_hybrid_distribution
- 187.3087218
- ordinary_common_profit_after_hybrid
- 2565.8362782
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.96577731
- NCI_distributions_implied_bn_estimate
- 42.26940601
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.041141907
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 189.181809018
- ordinary_common_profit_after_hybrid_bn
- 2705.818190982
- OCI_attributable_common_bn
- -893.358542585
- ordinary_profit_OCI_sum_bn
- 1812.459648397
- SBC_expense_already_in_ordinary_profit_bn
- 167.242148465
- SBC_noncash_equity_credit_bn
- 28.431165239
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 622.338183926
- dividends_cash_paid_company_bn
- 622.338183926
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 619.957951829
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 261098
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 62967.733112553
- ordinary_common_equity_close_bn
- 64186.285742264
- equity_rollforward_expected_bn
- 64186.285742263
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 70723.3151104
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2421761
- treasury_common_shares_close
- 2160663
- economic_common_outstanding_open
- 348305973
- economic_common_outstanding_close
- 348567071
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.995429143678
- regulatory_rwa_close_bn
- 380264.1007691
- regulatory_cet1_close_bn
- 58660.8672582
- regulatory_cet1_close_ratio
- 0.1542634899
- regulatory_adjustments_proxy_bn
- 5525.418484
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0777735
- financial_deposits_close_bn
- 510016.2181597
- bank_cash_due_close_bn
- 42851.8323335
- financial_total_assets_close_bn
- 877596.7271766
- financial_total_liabilities_close_bn
- 806873.4120662
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2330.2762313
- securities
- 320.1381156
- nonlife_insurance
- 331.7414793
- card
- 201.7242148
- life_insurance
- 66.6896859
- others_elimination
- -188.3275785
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12354.98641284
- net_fee_and_commission_income
- 3623.22314797
- other_operating_income
- 498.00106952
- gross_operating_profit
- 16476.21063032
- G_and_A_expense_including_SBC
- 7080.20500133
- SBC_expense_is_subset_of_G_and_A_not_additional
- 167.24214847
- preprovision_operating_profit
- 9396.00562899
- credit_loss_expense
- 5359.23121454
- net_operating_profit
- 4036.77441445
- nonoperating_profit
- -127.24969748
- profit_before_tax
- 3909.52471697
- tax_expense_model_implied
- 949.36404233
- consolidated_profit
- 2960.16067464
- NCI_profit
- 65.16067464
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 189.18180902
- ordinary_common_profit_after_hybrid
- 2705.81819098
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.16067464
- NCI_distributions_implied_bn_estimate
- 42.19194694
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.042472483
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 191.073627108
- ordinary_common_profit_after_hybrid_bn
- 2703.926372892
- OCI_attributable_common_bn
- -902.292128011
- ordinary_profit_OCI_sum_bn
- 1801.634244881
- SBC_expense_already_in_ordinary_profit_bn
- 170.921475731
- SBC_noncash_equity_credit_bn
- 29.056650874
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 621.903065765
- dividends_cash_paid_company_bn
- 621.903065765
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 619.060436206
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 262103
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 64186.285742264
- ordinary_common_equity_close_bn
- 65395.073572254
- equity_rollforward_expected_bn
- 65395.073572254
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 71955.3472928
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2160663
- treasury_common_shares_close
- 1898560
- economic_common_outstanding_open
- 348567071
- economic_common_outstanding_close
- 348829174
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.994681198884
- regulatory_rwa_close_bn
- 382182.5331574
- regulatory_cet1_close_bn
- 59852.9464828
- regulatory_cet1_close_ratio
- 0.156608273
- regulatory_adjustments_proxy_bn
- 5542.1270894
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0796152
- financial_deposits_close_bn
- 512279.8020554
- bank_cash_due_close_bn
- 42240.1822593
- financial_total_assets_close_bn
- 881669.1841277
- financial_total_liabilities_close_bn
- 809713.8368348
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2332.0423084
- securities
- 321.0211542
- nonlife_insurance
- 332.2197918
- card
- 202.0921476
- life_insurance
- 66.836859
- others_elimination
- -188.2907852
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12392.05137208
- net_fee_and_commission_income
- 3636.81023477
- other_operating_income
- 498.99707165
- gross_operating_profit
- 16527.85867851
- G_and_A_expense_including_SBC
- 7113.65491133
- SBC_expense_is_subset_of_G_and_A_not_additional
- 170.92147573
- preprovision_operating_profit
- 9414.20376718
- credit_loss_expense
- 5376.91667755
- net_operating_profit
- 4037.28708963
- nonoperating_profit
- -127.50419688
- profit_before_tax
- 3909.78289275
- tax_expense_model_implied
- 949.42673609
- consolidated_profit
- 2960.35615666
- NCI_profit
- 65.35615666
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 191.07362711
- ordinary_common_profit_after_hybrid
- 2703.92637289
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.35615666
- NCI_distributions_implied_bn_estimate
- 42.11180426
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.041761846
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2834.205
- parent_hybrid_distributions_bn
- 192.984363379
- ordinary_common_profit_after_hybrid_bn
- 2641.220636621
- OCI_attributable_common_bn
- -911.315049291
- ordinary_profit_OCI_sum_bn
- 1729.90558733
- SBC_expense_already_in_ordinary_profit_bn
- 174.681748197
- SBC_noncash_equity_credit_bn
- 29.695897194
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 607.480746423
- dividends_cash_paid_company_bn
- 607.480746423
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 604.249677151
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 263429
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 65395.073572254
- ordinary_common_equity_close_bn
- 66547.194310354
- equity_rollforward_expected_bn
- 66547.194310355
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 73130.9913156
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1898560
- treasury_common_shares_close
- 1635131
- economic_common_outstanding_open
- 348829174
- economic_common_outstanding_close
- 349092603
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993930601847
- regulatory_rwa_close_bn
- 384113.5104062
- regulatory_cet1_close_bn
- 60988.2832001
- regulatory_cet1_close_ratio
- 0.1587767198
- regulatory_adjustments_proxy_bn
- 5558.9111102
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0814413
- financial_deposits_close_bn
- 514556.811326
- bank_cash_due_close_bn
- 41642.9933037
- financial_total_assets_close_bn
- 885766.6202399
- financial_total_liabilities_close_bn
- 812635.6289243
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2202.75
- securities
- 274.12
- nonlife_insurance
- 303.49
- card
- 181.115
- life_insurance
- 58.74
- others_elimination
- -186.01
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2286.5972391
- securities
- 316.0436196
- nonlife_insurance
- 326.1986273
- card
- 198.5831748
- life_insurance
- 65.7272699
- others_elimination
- -184.2631825
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12429.2275262
- net_fee_and_commission_income
- 3650.44827315
- other_operating_income
- 499.9950658
- gross_operating_profit
- 16579.67086515
- G_and_A_expense_including_SBC
- 7227.50210279
- SBC_expense_is_subset_of_G_and_A_not_additional
- 174.6817482
- preprovision_operating_profit
- 9352.16876235
- credit_loss_expense
- 5394.66050259
- net_operating_profit
- 3957.50825977
- nonoperating_profit
- -127.75920527
- profit_before_tax
- 3829.7490545
- tax_expense_model_implied
- 929.99182936
- consolidated_profit
- 2899.75722513
- NCI_profit
- 65.55222513
- parent_attributable_profit
- 2834.205
- parent_hybrid_distribution
- 192.98436338
- ordinary_common_profit_after_hybrid
- 2641.22063662
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.55222513
- NCI_distributions_implied_bn_estimate
- 42.02894053
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.040063427
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 194.914207013
- ordinary_common_profit_after_hybrid_bn
- 2700.085792987
- OCI_attributable_common_bn
- -920.428199784
- ordinary_profit_OCI_sum_bn
- 1779.657593203
- SBC_expense_already_in_ordinary_profit_bn
- 178.524746658
- SBC_noncash_equity_credit_bn
- 30.349206932
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 621.019732387
- dividends_cash_paid_company_bn
- 621.019732387
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 617.25051637
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 264700
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 66547.194310354
- ordinary_common_equity_close_bn
- 67736.181378103
- equity_rollforward_expected_bn
- 67736.181378101
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 74343.7839474
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1635131
- treasury_common_shares_close
- 1370431
- economic_common_outstanding_open
- 349092603
- economic_common_outstanding_close
- 349357303
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993177523471
- regulatory_rwa_close_bn
- 386057.1247689
- regulatory_cet1_close_bn
- 62160.4104529
- regulatory_cet1_close_ratio
- 0.1610135041
- regulatory_adjustments_proxy_bn
- 5575.7709252
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0831511
- financial_deposits_close_bn
- 516847.335592
- bank_cash_due_close_bn
- 41032.3043661
- financial_total_assets_close_bn
- 889889.2079463
- financial_total_liabilities_close_bn
- 815545.4239989
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2335.6918784
- securities
- 322.8459392
- nonlife_insurance
- 333.2082171
- card
- 202.8524747
- life_insurance
- 67.1409899
- others_elimination
- -188.2147525
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12466.51520877
- net_fee_and_commission_income
- 3664.13745418
- other_operating_income
- 500.99505593
- gross_operating_profit
- 16631.64771888
- G_and_A_expense_including_SBC
- 7180.86854273
- SBC_expense_is_subset_of_G_and_A_not_additional
- 178.52474666
- preprovision_operating_profit
- 9450.77917615
- credit_loss_expense
- 5412.46288224
- net_operating_profit
- 4038.3162939
- nonoperating_profit
- -128.01472368
- profit_before_tax
- 3910.30157022
- tax_expense_model_implied
- 949.55268842
- consolidated_profit
- 2960.74888181
- NCI_profit
- 65.74888181
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 194.91420701
- ordinary_common_profit_after_hybrid
- 2700.08579299
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.74888181
- NCI_distributions_implied_bn_estimate
- 41.94331771
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.040242288
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2459.959016393
- parent_hybrid_distributions_bn
- 167.28005892
- ordinary_common_profit_after_hybrid_bn
- 2292.678957473
- OCI_attributable_common_bn
- -789.933611569
- ordinary_profit_OCI_sum_bn
- 1502.745345904
- SBC_expense_already_in_ordinary_profit_bn
- 155.034597069
- SBC_noncash_equity_credit_bn
- 26.355881502
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 620.571429711
- dividends_cash_paid_company_bn
- 465.428572283
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 462.253196773
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 67736.181378103
- ordinary_common_equity_close_bn
- 68644.7111758
- equity_rollforward_expected_bn
- 68644.711175799
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 75272.7663359
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1370431
- treasury_common_shares_close
- 1370431
- economic_common_outstanding_open
- 349357303
- economic_common_outstanding_close
- 349357303
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993177523471
- regulatory_rwa_close_bn
- 387718.8513319
- regulatory_cet1_close_bn
- 63054.5525669
- regulatory_cet1_close_ratio
- 0.1626295764
- regulatory_adjustments_proxy_bn
- 5590.1586089
- dividends_payable_close_bn
- 155.1428574
- staff_equity_reward_reserve_bn
- 26.4390326
- financial_deposits_close_bn
- 518804.5614654
- bank_cash_due_close_bn
- 40575.7090877
- financial_total_assets_close_bn
- 893412.5685382
- financial_total_liabilities_close_bn
- 818139.8022023
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 1911.8852459
- securities
- 237.9234973
- nonlife_insurance
- 263.4153005
- card
- 157.1994536
- life_insurance
- 50.9836066
- others_elimination
- -161.4480874
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 1986.3018525
- securities
- 275.1318006
- nonlife_insurance
- 283.5697982
- card
- 172.7029133
- life_insurance
- 57.1849904
- others_elimination
- -159.8977415
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 10624.91117109
- net_fee_and_commission_income
- 3125.19138949
- other_operating_income
- 426.56033147
- gross_operating_profit
- 14176.66289205
- G_and_A_expense_including_SBC
- 6130.46677984
- SBC_expense_is_subset_of_G_and_A_not_additional
- 155.03459707
- preprovision_operating_profit
- 8046.19611221
- credit_loss_expense
- 4614.29171321
- net_operating_profit
- 3431.904399
- nonoperating_profit
- -108.9950935
- profit_before_tax
- 3322.9093055
- tax_expense_model_implied
- 806.91409799
- consolidated_profit
- 2515.99520751
- NCI_profit
- 56.03619112
- parent_attributable_profit
- 2459.95901639
- parent_hybrid_distribution
- 167.28005892
- ordinary_common_profit_after_hybrid
- 2292.67895747
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 56.03619112
- NCI_distributions_implied_bn_estimate
- 35.58360032
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.039486582
- 期間内株主受取
- 63919.6073431
- 終価
- 415493.5956564
- old_holder_terminal_equity_only_oku
- 415493.5956564
- old_holder_terminal_ex_dividend_operating_value_oku
- 413962.1278211
- old_holder_terminal_embedded_cum_dividend_sale_price_oku
- 1531.4678353
- old_holder_terminal_unpaid_dividend_receivable_oku
- 0
- old_holder_2036_remaining_shares
- 346973821
- terminal_old_fraction_before_undelivered_share_rewards
- 0.993177523471
- terminal
内容を開く
- valuation_type
sustainable_common_ROE_regulatory_reinvestment_dilution_adjusted_DDM
- not_market_PE_PB_reversion
- はい
- 計算式
B_req=regulatory_deduction+target_CET1*RWA; excess=max(0,B_after_declared_dividends-B_req); V_common_ex=excess+(ROE_sust*min(B_after_declared_dividends,B_req)*(1+g)+SBC_equity_credit_2037 - max(g*min(B_after_declared_dividends,B_req), target_CET1*RWA*g_RWA))/(k-g+(1+k)*future_equity_grant_growth_rate); seller_share_sale_cum=V_common_ex*H/(N+pending_staff_shares) + (declared_unpaid_dividend*H/N)/(1+k)^((assumed_payment-exit_days)/365.25) IF ex>exit; seller_receivable=0 for ex>exit; for ex<=exit and unpaid, seller has separate discounted receivable
- discount_rate_k
- 0.112
- perpetual_growth_g
- 0.006
- sustainable_common_ROE_after_SBC
- 0.065
- regulatory_target_CET1_ratio_assumed
- 0.14
- rwa_growth_2037_assumed
- 0.008
- ordinary_common_book_at_2036_bn
- 68644.7111758
- regulatory_required_common_equity_2036_bn
- 59870.797795336
- excess_common_capital_separated_from_operating_franchise_2036_bn
- 8773.913380464
- normalized_earnings_on_operating_required_common_equity_only_bn
- 3914.951467837
- rwa_at_2036_bn
- 387718.85133192
- sustainable_ordinary_common_profit_2037_bn
- 3914.951467837
- SBC_pnl_expense_included_in_sustainable_profit_bn
- 183.547004831
- equity_settled_SBC_noncash_credit_next_year_bn
- 31.202990821
- cash_settled_SBC_fraction_no_equity_credit
- 0.83
- regulatory_reinvestment_2037_bn
- 434.245113492
- book_capital_growth_reinvestment_2037_bn
- 359.224786772
- binding_reinvestment_2037_bn
- 434.245113492
- distributable_cash_to_all_common_2037_bn
- 3511.909345166
- staff_future_annual_share_grant_fraction_assumed
- 0.000572520325
- staff_2036_accrued_but_not_delivered_treasury_shares
- 224262
- staff_settled_PnL_reexpense_at_2037
- 0
- staff_2036_pending_grants_no_cash_and_one_time_denominator_dilution
- はい
- staff_grant_2037_plus_compensation_double_deducted
- いいえ
- terminal_ordinary_shares_in_market_at_end
- 349357303
- terminal_proforma_ordinary_shares_after_pending_awards
- 349581565
- terminal_old_cohort_remaining_shares
- 346973821
- terminal_cashflow_denominator
- 0.1066366426
- company_all_common_ex_pending_dividend_value_bn
- 41707.333445894
- company_excess_common_capital_value_bn
- 8773.913380464
- company_recurring_bank_franchise_value_bn
- 32933.42006543
- excess_capital_distribution_status
valuation of residual owner capital, NOT board-approved cash distribution; regulatory release/ordinary shareholder pass-through not verified
- regulator_restriction_sensitivity_only
内容を開く
- scenario
25pct_of_excess_common_equity_paid_only_five_years_after_2036_horizon_without_interim_incremental_return
- not_in_10_year_cash_payout
- はい
- old_cohort_2036_terminal_ex_dividend_under_delay_bn
- 40499.532132187
- old_cohort_terminal_reduction_vs_base_bn
- 896.680649922
- delay_and_fraction_are_assumptions_not_a_market_NAV_haircut
- はい
- old_cohort_equity_ex_dividend_terminal_bn
- 41396.21278211
- old_cohort_cum_dividend_embedded_in_sale_price_bn
- 153.146783529
- old_cohort_cum_dividend_sale_price_bn
- 41549.359565639
- old_cohort_pending_declared_dividend_receivable_bn
- 0
- old_cohort_terminal_total_bn
- 41549.359565639
- old_cohort_terminal_cum_dividend_sale_price_per_remaining_share_KRW
- 119747.8226049
- terminal_dividend_liability_and_CET1_bridge
内容を開く
- declared_company_dividend_liability_end_bn
- 155.142857428
- common_equity_before_unpaid_dividend_declaration_reconstructed_bn
- 68799.854033228
- common_equity_after_declared_dividend_equity_debit_bn
- 68644.7111758
- regulatory_CET1_after_declared_dividend_debit_bn
- 63054.552566933
- regulatory_CET1_before_declared_dividend_reconstructed_bn
- 63209.695424361
- regulatory_required_common_book_bn
- 59870.797795336
- excess_common_equity_post_dividend_debit_bn
- 8773.913380464
- company_ex_dividend_franchise_and_excess_value_bn
- 41707.333445894
- old_fraction_for_future_pre_ex_dividend_sale
- 0.993177523471
- old_fraction_in_business_value_after_staff_award_dilution
- 0.992540384674
- old_cohort_ex_dividend_business_value_bn
- 41396.21278211
- old_cohort_cum_dividend_price_embedded_bn
- 153.146783529
- old_cohort_post_ex_unpaid_receivable_bn
- 0
- old_cohort_cum_dividend_sale_value_bn
- 41549.359565639
- old_cohort_terminal_including_any_separate_receivable_bn
- 41549.359565639
- seller_independent_claim_if_ex_after_exit_bn
- 0
- company_cash_payment_after_exit_is_paying_existing_liability_not_second_equity_charge
- はい
- declared_company_dividend_not_deducted_from_franchise_2037_FCF_again
- はい
- post_horizon_dividend_cashflow_to_exited_cohort
- 0
- future_employee_grants_not_entitled_to_pre_grant_2036_Q3_dividend_assumed
- はい
- 方法
cum sale = post-dividend-book exdiv franchise old cohort fraction after forward staff dilution + PV of known-at-exit but not-yet-ex rights embedded in sale price at contemporaneous outstanding denominator. Ex-div seller-only receivable possible only for ex-before-sale and unpaid.
- all_unpaid_dividends_in_horizon
- 1
内容を開く
- dividend_key
2036_q3
- date_of_board
2036-10-29
- board_date_status
forecast_unconfirmed_2036_not_declared_at_2026_cutoff
- expected_ex_date
2036-11-11
- expected_record_date
2036-11-12
- expected_payment_date
2036-11-27
- ex_date_status
forecast_unconfirmed
- record_date_status
forecast_unconfirmed
- payment_date_status
forecast_unconfirmed
- declared_dividend_liability_company_oku
- 1551.4285743
- old_cohort_receivable_oku
- 0
- old_cohort_cum_dividend_sale_price_embedded_oku
- 1531.4678353
- old_cohort_associated_dividend_face_oku
- 1540.8439892
- cash_claim_discount_factor_to_exit
- 0.993914923241
- cash_claim_discount_rate_assumed
- 0.112
- days_from_exit_to_hypothetical_payment
- 21
- dividend_recipient_after_sale
buyer_of_old_cohort_shares_on_2036_11_06
- entitlement_status
buyer_receives_dividend_after_exit; seller_receivable_ZERO
- horizon_old_cohort_fraction_assumed
- 0.993177523471
- not_in_10year_timed_holder_cashflows
- はい
- timed_cashflows_after_2036_horizon_excluded
- はい
- forecast_tail_first_20_years_sbc_dilution_illustration
内容を開く
- 1
内容を開く
- year
- 2037
- year_from_horizon
- 1
- common_cash_available_to_all_owners_oku
- 35119.0934517
- old_cohort_fraction_after_new_employee_grants
- 0.991972460278
- old_cohort_equivalent_cash_oku
- 34837.173534
- annual_new_stock_grants_shares_assumed
- 200142.551
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 2
内容を開く
- year
- 2038
- year_from_horizon
- 2
- common_cash_available_to_all_owners_oku
- 35329.8080124
- old_cohort_fraction_after_new_employee_grants
- 0.991404860845
- old_cohort_equivalent_cash_oku
- 35026.1433962
- annual_new_stock_grants_shares_assumed
- 200257.137
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 3
内容を開く
- year
- 2039
- year_from_horizon
- 3
- common_cash_available_to_all_owners_oku
- 35541.7868604
- old_cohort_fraction_after_new_employee_grants
- 0.990837586188
- old_cohort_equivalent_cash_oku
- 35216.1383016
- annual_new_stock_grants_shares_assumed
- 200371.788
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 4
内容を開く
- year
- 2040
- year_from_horizon
- 4
- common_cash_available_to_all_owners_oku
- 35755.0375816
- old_cohort_fraction_after_new_employee_grants
- 0.990270636121
- old_cohort_equivalent_cash_oku
- 35407.1638105
- annual_new_stock_grants_shares_assumed
- 200486.505
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 5
内容を開く
- year
- 2041
- year_from_horizon
- 5
- common_cash_available_to_all_owners_oku
- 35969.5678071
- old_cohort_fraction_after_new_employee_grants
- 0.989704010459
- old_cohort_equivalent_cash_oku
- 35599.2255132
- annual_new_stock_grants_shares_assumed
- 200601.288
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 6
内容を開く
- year
- 2042
- year_from_horizon
- 6
- common_cash_available_to_all_owners_oku
- 36185.3852139
- old_cohort_fraction_after_new_employee_grants
- 0.989137709017
- old_cohort_equivalent_cash_oku
- 35792.3290304
- annual_new_stock_grants_shares_assumed
- 200716.136
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 7
内容を開く
- year
- 2043
- year_from_horizon
- 7
- common_cash_available_to_all_owners_oku
- 36402.4975252
- old_cohort_fraction_after_new_employee_grants
- 0.988571731607
- old_cohort_equivalent_cash_oku
- 35986.4800133
- annual_new_stock_grants_shares_assumed
- 200831.05
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 8
内容を開く
- year
- 2044
- year_from_horizon
- 8
- common_cash_available_to_all_owners_oku
- 36620.9125104
- old_cohort_fraction_after_new_employee_grants
- 0.988006078046
- old_cohort_equivalent_cash_oku
- 36181.6841439
- annual_new_stock_grants_shares_assumed
- 200946.03
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 9
内容を開く
- year
- 2045
- year_from_horizon
- 9
- common_cash_available_to_all_owners_oku
- 36840.6379854
- old_cohort_fraction_after_new_employee_grants
- 0.987440748148
- old_cohort_equivalent_cash_oku
- 36377.9471346
- annual_new_stock_grants_shares_assumed
- 201061.076
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 10
内容を開く
- year
- 2046
- year_from_horizon
- 10
- common_cash_available_to_all_owners_oku
- 37061.6818134
- old_cohort_fraction_after_new_employee_grants
- 0.986875741727
- old_cohort_equivalent_cash_oku
- 36575.2747292
- annual_new_stock_grants_shares_assumed
- 201176.187
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 11
内容を開く
- year
- 2047
- year_from_horizon
- 11
- common_cash_available_to_all_owners_oku
- 37284.0519042
- old_cohort_fraction_after_new_employee_grants
- 0.986311058599
- old_cohort_equivalent_cash_oku
- 36773.6727025
- annual_new_stock_grants_shares_assumed
- 201291.365
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 12
内容を開く
- year
- 2048
- year_from_horizon
- 12
- common_cash_available_to_all_owners_oku
- 37507.7562157
- old_cohort_fraction_after_new_employee_grants
- 0.985746698579
- old_cohort_equivalent_cash_oku
- 36973.1468607
- annual_new_stock_grants_shares_assumed
- 201406.608
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 13
内容を開く
- year
- 2049
- year_from_horizon
- 13
- common_cash_available_to_all_owners_oku
- 37732.802753
- old_cohort_fraction_after_new_employee_grants
- 0.985182661481
- old_cohort_equivalent_cash_oku
- 37173.7030413
- annual_new_stock_grants_shares_assumed
- 201521.917
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 14
内容を開く
- year
- 2050
- year_from_horizon
- 14
- common_cash_available_to_all_owners_oku
- 37959.1995695
- old_cohort_fraction_after_new_employee_grants
- 0.984618947121
- old_cohort_equivalent_cash_oku
- 37375.3471137
- annual_new_stock_grants_shares_assumed
- 201637.293
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 15
内容を開く
- year
- 2051
- year_from_horizon
- 15
- common_cash_available_to_all_owners_oku
- 38186.9547669
- old_cohort_fraction_after_new_employee_grants
- 0.984055555315
- old_cohort_equivalent_cash_oku
- 37578.0849789
- annual_new_stock_grants_shares_assumed
- 201752.734
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 16
内容を開く
- year
- 2052
- year_from_horizon
- 16
- common_cash_available_to_all_owners_oku
- 38416.0764955
- old_cohort_fraction_after_new_employee_grants
- 0.983492485877
- old_cohort_equivalent_cash_oku
- 37781.9225702
- annual_new_stock_grants_shares_assumed
- 201868.242
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 17
内容を開く
- year
- 2053
- year_from_horizon
- 17
- common_cash_available_to_all_owners_oku
- 38646.5729545
- old_cohort_fraction_after_new_employee_grants
- 0.982929738623
- old_cohort_equivalent_cash_oku
- 37986.8658528
- annual_new_stock_grants_shares_assumed
- 201983.816
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 18
内容を開く
- year
- 2054
- year_from_horizon
- 18
- common_cash_available_to_all_owners_oku
- 38878.4523922
- old_cohort_fraction_after_new_employee_grants
- 0.98236731337
- old_cohort_equivalent_cash_oku
- 38192.9208245
- annual_new_stock_grants_shares_assumed
- 202099.455
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 19
内容を開く
- year
- 2055
- year_from_horizon
- 19
- common_cash_available_to_all_owners_oku
- 39111.7231065
- old_cohort_fraction_after_new_employee_grants
- 0.981805209932
- old_cohort_equivalent_cash_oku
- 38400.0935154
- annual_new_stock_grants_shares_assumed
- 202215.161
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 20
内容を開く
- year
- 2056
- year_from_horizon
- 20
- common_cash_available_to_all_owners_oku
- 39346.3934452
- old_cohort_fraction_after_new_employee_grants
- 0.981243428125
- old_cohort_equivalent_cash_oku
- 38608.3899885
- annual_new_stock_grants_shares_assumed
- 202330.934
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- sbc_accounting
ordinary P&L AFTER expense. Equity-settled credits once to capital, treasury transfers no cash and diluted outstanding count. 2036 unissued awards pro forma in terminal shares once; perpetual grant dilution in denominator once.
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- shareholder_cashflow_currency_unit
億KRW
- initial_old_cohort_shares
- 346973821
- initial_old_cohort_mcap_oku
- 523930.46971
- horizon_years
- 10.00136892539
- present_value_common_oku
- 184231.739608
- present_value_per_original_common_share_krw
- 53096.72617
- irr
- -0.009479462441
- raw_checksum_audit
内容を開く
- equity_rollforward_max_abs_residual_bn
- 2.0E-9
- segments_parent_profit_max_abs_residual_bn
- 0
- segment_PnL_SBC_coverage_max_abs_residual_bn
- 0
- balance_sheet_max_abs_residual_bn
- 0
- sum_timed_holder_cashflows_oku
- 63919.6073431
- sum_ledger_cashflows_oku
- 63919.6073432
- day_count_sum
- 3653
- event_count
- 253
- zero_cash_gates
- 213
- cash_events
- 40
- terminal_old_cohort_cash_scope_invariant
- はい
- sale_price_cum_dividend_embedded_not_unpaid_receivable
- はい
- company_dividend_liability_and_book_ordinary_common_no_redebit
- はい
- hybrid_paid_once_in_ordinary_profit
- はい
- no_bank_deposit_net_debt_bridge
- はい
- annual_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 760.95890411
- parent_hybrid_distributions_bn
- 26.854740269
- ordinary_common_profit_after_hybrid_bn
- 734.104163841
- OCI_attributable_common_bn
- -128.082191781
- ordinary_profit_OCI_sum_bn
- 606.02197206
- SBC_expense_already_in_ordinary_profit_bn
- 22.602739726
- SBC_noncash_equity_credit_bn
- 3.842465753
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 404.918449107
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 38942
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 56895.444406849
- equity_rollforward_expected_bn
- 56895.444406849
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 63298.6827369
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7674971
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 347012763
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.999887779344
- regulatory_rwa_close_bn
- 369011.8751529
- regulatory_cet1_close_bn
- 51468.7147707
- regulatory_cet1_close_ratio
- 0.1394771232
- regulatory_adjustments_proxy_bn
- 5426.7296361
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0699153
- financial_deposits_close_bn
- 496711.71139
- bank_cash_due_close_bn
- 46482.5289087
- financial_total_assets_close_bn
- 853677.0552793
- financial_total_liabilities_close_bn
- 790378.3725424
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 591.4188374
- securities
- 73.5987887
- nonlife_insurance
- 81.4843732
- card
- 48.6277711
- life_insurance
- 15.771169
- others_elimination
- -49.9420352
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 602.2681525
- securities
- 79.0234462
- nonlife_insurance
- 84.4227293
- card
- 50.888045
- life_insurance
- 16.6752786
- others_elimination
- -49.7160078
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 1828.54856355
- net_fee_and_commission_income
- 533.84054795
- other_operating_income
- 74.14703196
- gross_operating_profit
- 2436.53614346
- G_and_A_expense_including_SBC
- 608.09558114
- SBC_expense_is_subset_of_G_and_A_not_additional
- 22.60273973
- preprovision_operating_profit
- 1828.44056231
- credit_loss_expense
- 791.74885845
- net_operating_profit
- 1036.69170386
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1017.74558514
- tax_expense_model_implied
- 247.14284541
- consolidated_profit
- 770.60273973
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 760.95890411
- parent_hybrid_distribution
- 26.85474027
- ordinary_common_profit_after_hybrid
- 734.10416384
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.086147286
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 180
- ordinary_common_profit_after_hybrid_bn
- 2715
- OCI_attributable_common_bn
- -850
- ordinary_profit_OCI_sum_bn
- 1865
- SBC_expense_already_in_ordinary_profit_bn
- 150
- SBC_noncash_equity_credit_bn
- 25.5
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 624.45
- dividends_cash_paid_company_bn
- 624.45
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 624.379923811
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 257495
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 56895.444406849
- ordinary_common_equity_close_bn
- 58161.494406848
- equity_rollforward_expected_bn
- 58161.494406849
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 64586.3715969
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7674971
- treasury_common_shares_close
- 3457476
- economic_common_outstanding_open
- 347012763
- economic_common_outstanding_close
- 347270258
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.999146379532
- regulatory_rwa_close_bn
- 370856.9345287
- regulatory_cet1_close_bn
- 52718.5008241
- regulatory_cet1_close_ratio
- 0.1421532023
- regulatory_adjustments_proxy_bn
- 5442.9935827
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0698728
- financial_deposits_close_bn
- 498896.5884813
- bank_cash_due_close_bn
- 45868.1033354
- financial_total_assets_close_bn
- 857603.1857607
- financial_total_liabilities_close_bn
- 793016.8141638
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2322
- securities
- 316
- nonlife_insurance
- 329.5
- card
- 200
- life_insurance
- 66
- others_elimination
- -188.5
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12171.31793403
- net_fee_and_commission_income
- 3556.04535
- other_operating_income
- 493.0508
- gross_operating_profit
- 16220.41408403
- G_and_A_expense_including_SBC
- 6914.51127558
- SBC_expense_is_subset_of_G_and_A_not_additional
- 150
- preprovision_operating_profit
- 9305.90280845
- credit_loss_expense
- 5271.67263333
- net_operating_profit
- 4034.23017511
- nonoperating_profit
- -125.9848
- profit_before_tax
- 3908.24537511
- tax_expense_model_implied
- 949.05337511
- consolidated_profit
- 2959.192
- NCI_profit
- 64.192
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 180
- ordinary_common_profit_after_hybrid
- 2715
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.192
- NCI_distributions_implied_bn_estimate
- 42.55314
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.047226349
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2824.0725
- parent_hybrid_distributions_bn
- 181.8
- ordinary_common_profit_after_hybrid_bn
- 2642.2725
- OCI_attributable_common_bn
- -858.5
- ordinary_profit_OCI_sum_bn
- 1783.7725
- SBC_expense_already_in_ordinary_profit_bn
- 153.3
- SBC_noncash_equity_credit_bn
- 26.061
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 607.722675
- dividends_cash_paid_company_bn
- 607.722675
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 607.203910486
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 258007
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 58161.494406848
- ordinary_common_equity_close_bn
- 59363.605231847
- equity_rollforward_expected_bn
- 59363.605231848
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 65810.3809482
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 3457476
- treasury_common_shares_close
- 3199469
- economic_common_outstanding_open
- 347270258
- economic_common_outstanding_close
- 347528265
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.998404607464
- regulatory_rwa_close_bn
- 372714.0006283
- regulatory_cet1_close_bn
- 53904.2745147
- regulatory_cet1_close_ratio
- 0.1446263742
- regulatory_adjustments_proxy_bn
- 5459.3307171
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0712178
- financial_deposits_close_bn
- 501094.366899
- bank_cash_due_close_bn
- 45270.4702506
- financial_total_assets_close_bn
- 861553.2879364
- financial_total_liabilities_close_bn
- 795742.9069882
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2194.875
- securities
- 273.14
- nonlife_insurance
- 302.405
- card
- 180.4675
- life_insurance
- 58.53
- others_elimination
- -185.345
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2268.459
- securities
- 309.932
- nonlife_insurance
- 322.334
- card
- 195.7975
- life_insurance
- 64.662
- others_elimination
- -183.812
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12207.83188783
- net_fee_and_commission_income
- 3569.38052006
- other_operating_income
- 494.0369016
- gross_operating_profit
- 16271.24930949
- G_and_A_expense_including_SBC
- 7041.11859399
- SBC_expense_is_subset_of_G_and_A_not_additional
- 153.3
- preprovision_operating_profit
- 9230.1307155
- credit_loss_expense
- 5289.06915302
- net_operating_profit
- 3941.06156248
- nonoperating_profit
- -126.2367696
- profit_before_tax
- 3814.82479288
- tax_expense_model_implied
- 926.36771688
- consolidated_profit
- 2888.457076
- NCI_profit
- 64.384576
- parent_attributable_profit
- 2824.0725
- parent_hybrid_distribution
- 181.8
- ordinary_common_profit_after_hybrid
- 2642.2725
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.384576
- NCI_distributions_implied_bn_estimate
- 42.4860498
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.044873104
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 183.618
- ordinary_common_profit_after_hybrid_bn
- 2711.382
- OCI_attributable_common_bn
- -867.085
- ordinary_profit_OCI_sum_bn
- 1844.297
- SBC_expense_already_in_ordinary_profit_bn
- 156.6726
- SBC_noncash_equity_credit_bn
- 26.634342
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 623.61786
- dividends_cash_paid_company_bn
- 623.61786
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 622.622944721
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 258445
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 59363.605231847
- ordinary_common_equity_close_bn
- 60610.918713846
- equity_rollforward_expected_bn
- 60610.918713847
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 67079.8557388
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 3199469
- treasury_common_shares_close
- 2941024
- economic_common_outstanding_open
- 347528265
- economic_common_outstanding_close
- 347786710
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.99766267952
- regulatory_rwa_close_bn
- 374583.1613415
- regulatory_cet1_close_bn
- 55135.1773086
- regulatory_cet1_close_ratio
- 0.1471907523
- regulatory_adjustments_proxy_bn
- 5475.7414053
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0730061
- financial_deposits_close_bn
- 503305.1323824
- bank_cash_due_close_bn
- 44656.9522077
- financial_total_assets_close_bn
- 865527.5265402
- financial_total_liabilities_close_bn
- 798447.6708014
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2325.202848
- securities
- 317.601424
- nonlife_insurance
- 330.367438
- card
- 200.66726
- life_insurance
- 66.266904
- others_elimination
- -188.433274
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12244.45538349
- net_fee_and_commission_income
- 3582.76569701
- other_operating_income
- 495.0249754
- gross_operating_profit
- 16322.24605591
- G_and_A_expense_including_SBC
- 6980.4789179
- SBC_expense_is_subset_of_G_and_A_not_additional
- 156.6726
- preprovision_operating_profit
- 9341.76713801
- credit_loss_expense
- 5306.52308123
- net_operating_profit
- 4035.24405678
- nonoperating_profit
- -126.48924314
- profit_before_tax
- 3908.75481364
- tax_expense_model_implied
- 949.17708392
- consolidated_profit
- 2959.57772973
- NCI_profit
- 64.57772973
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 183.618
- ordinary_common_profit_after_hybrid
- 2711.382
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.57772973
- NCI_distributions_implied_bn_estimate
- 42.41642113
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.045230254
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 185.45418
- ordinary_common_profit_after_hybrid_bn
- 2709.54582
- OCI_attributable_common_bn
- -875.75585
- ordinary_profit_OCI_sum_bn
- 1833.78997
- SBC_expense_already_in_ordinary_profit_bn
- 160.1193972
- SBC_noncash_equity_credit_bn
- 27.220297524
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 623.1955386
- dividends_cash_paid_company_bn
- 623.1955386
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 621.738930905
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 259038
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 60610.918713846
- ordinary_common_equity_close_bn
- 61848.733442771
- equity_rollforward_expected_bn
- 61848.73344277
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 68340.097712
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2941024
- treasury_common_shares_close
- 2681986
- economic_common_outstanding_open
- 347786710
- economic_common_outstanding_close
- 348045748
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.996920154876
- regulatory_rwa_close_bn
- 376464.5052693
- regulatory_cet1_close_bn
- 56356.5074274
- regulatory_cet1_close_ratio
- 0.1496993917
- regulatory_adjustments_proxy_bn
- 5492.2260153
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0746792
- financial_deposits_close_bn
- 505528.9713046
- bank_cash_due_close_bn
- 44043.8944788
- financial_total_assets_close_bn
- 869526.0675631
- financial_total_liabilities_close_bn
- 801185.969851
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2326.8573107
- securities
- 318.4286553
- nonlife_insurance
- 330.8155216
- card
- 201.0119397
- life_insurance
- 66.4047759
- others_elimination
- -188.398806
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12281.18874964
- net_fee_and_commission_income
- 3596.20106838
- other_operating_income
- 496.01502535
- gross_operating_profit
- 16373.40484337
- G_and_A_expense_including_SBC
- 7013.61733463
- SBC_expense_is_subset_of_G_and_A_not_additional
- 160.1193972
- preprovision_operating_profit
- 9359.78750874
- credit_loss_expense
- 5324.0346074
- net_operating_profit
- 4035.75290134
- nonoperating_profit
- -126.74222163
- profit_before_tax
- 3909.01067972
- tax_expense_model_implied
- 949.2392168
- consolidated_profit
- 2959.77146292
- NCI_profit
- 64.77146292
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 185.45418
- ordinary_common_profit_after_hybrid
- 2709.54582
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.77146292
- NCI_distributions_implied_bn_estimate
- 42.34421862
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.044282368
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2753.145
- parent_hybrid_distributions_bn
- 187.3087218
- ordinary_common_profit_after_hybrid_bn
- 2565.8362782
- OCI_attributable_common_bn
- -884.5134085
- ordinary_profit_OCI_sum_bn
- 1681.3228697
- SBC_expense_already_in_ordinary_profit_bn
- 163.642023938
- SBC_noncash_equity_credit_bn
- 27.81914407
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 590.142343986
- dividends_cash_paid_company_bn
- 590.142343986
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 588.324796965
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 260225
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 61848.733442771
- ordinary_common_equity_close_bn
- 62967.733112553
- equity_rollforward_expected_bn
- 62967.733112554
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 69481.793753
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2681986
- treasury_common_shares_close
- 2421761
- economic_common_outstanding_open
- 348045748
- economic_common_outstanding_close
- 348305973
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.996175339778
- regulatory_rwa_close_bn
- 378358.1217308
- regulatory_cet1_close_bn
- 57458.9481951
- regulatory_cet1_close_ratio
- 0.1518639218
- regulatory_adjustments_proxy_bn
- 5508.7849175
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0762579
- financial_deposits_close_bn
- 507765.9706782
- bank_cash_due_close_bn
- 43463.9281371
- financial_total_assets_close_bn
- 873549.0782631
- financial_total_liabilities_close_bn
- 804067.2845101
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2139.75
- securities
- 266.28
- nonlife_insurance
- 294.81
- card
- 175.935
- life_insurance
- 57.06
- others_elimination
- -180.69
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2218.2981715
- securities
- 305.5540857
- nonlife_insurance
- 316.0834631
- card
- 192.2992024
- life_insurance
- 63.605681
- others_elimination
- -179.0535798
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12318.03231589
- net_fee_and_commission_income
- 3609.68682238
- other_operating_income
- 497.0070554
- gross_operating_profit
- 16424.72619368
- G_and_A_expense_including_SBC
- 7234.2090926
- SBC_expense_is_subset_of_G_and_A_not_additional
- 163.64202394
- preprovision_operating_profit
- 9190.51710108
- credit_loss_expense
- 5341.6039216
- net_operating_profit
- 3848.91317947
- nonoperating_profit
- -126.99570607
- profit_before_tax
- 3721.91747341
- tax_expense_model_implied
- 903.8066961
- consolidated_profit
- 2818.11077731
- NCI_profit
- 64.96577731
- parent_attributable_profit
- 2753.145
- parent_hybrid_distribution
- 187.3087218
- ordinary_common_profit_after_hybrid
- 2565.8362782
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 64.96577731
- NCI_distributions_implied_bn_estimate
- 42.26940601
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.041141907
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 189.181809018
- ordinary_common_profit_after_hybrid_bn
- 2705.818190982
- OCI_attributable_common_bn
- -893.358542585
- ordinary_profit_OCI_sum_bn
- 1812.459648397
- SBC_expense_already_in_ordinary_profit_bn
- 167.242148465
- SBC_noncash_equity_credit_bn
- 28.431165239
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 622.338183926
- dividends_cash_paid_company_bn
- 622.338183926
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 619.957951829
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 261098
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 62967.733112553
- ordinary_common_equity_close_bn
- 64186.285742264
- equity_rollforward_expected_bn
- 64186.285742263
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 70723.3151104
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2421761
- treasury_common_shares_close
- 2160663
- economic_common_outstanding_open
- 348305973
- economic_common_outstanding_close
- 348567071
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.995429143678
- regulatory_rwa_close_bn
- 380264.1007691
- regulatory_cet1_close_bn
- 58660.8672582
- regulatory_cet1_close_ratio
- 0.1542634899
- regulatory_adjustments_proxy_bn
- 5525.418484
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0777735
- financial_deposits_close_bn
- 510016.2181597
- bank_cash_due_close_bn
- 42851.8323335
- financial_total_assets_close_bn
- 877596.7271766
- financial_total_liabilities_close_bn
- 806873.4120662
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2330.2762313
- securities
- 320.1381156
- nonlife_insurance
- 331.7414793
- card
- 201.7242148
- life_insurance
- 66.6896859
- others_elimination
- -188.3275785
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12354.98641284
- net_fee_and_commission_income
- 3623.22314797
- other_operating_income
- 498.00106952
- gross_operating_profit
- 16476.21063032
- G_and_A_expense_including_SBC
- 7080.20500133
- SBC_expense_is_subset_of_G_and_A_not_additional
- 167.24214847
- preprovision_operating_profit
- 9396.00562899
- credit_loss_expense
- 5359.23121454
- net_operating_profit
- 4036.77441445
- nonoperating_profit
- -127.24969748
- profit_before_tax
- 3909.52471697
- tax_expense_model_implied
- 949.36404233
- consolidated_profit
- 2960.16067464
- NCI_profit
- 65.16067464
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 189.18180902
- ordinary_common_profit_after_hybrid
- 2705.81819098
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.16067464
- NCI_distributions_implied_bn_estimate
- 42.19194694
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.042472483
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 191.073627108
- ordinary_common_profit_after_hybrid_bn
- 2703.926372892
- OCI_attributable_common_bn
- -902.292128011
- ordinary_profit_OCI_sum_bn
- 1801.634244881
- SBC_expense_already_in_ordinary_profit_bn
- 170.921475731
- SBC_noncash_equity_credit_bn
- 29.056650874
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 621.903065765
- dividends_cash_paid_company_bn
- 621.903065765
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 619.060436206
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 262103
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 64186.285742264
- ordinary_common_equity_close_bn
- 65395.073572254
- equity_rollforward_expected_bn
- 65395.073572254
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 71955.3472928
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 2160663
- treasury_common_shares_close
- 1898560
- economic_common_outstanding_open
- 348567071
- economic_common_outstanding_close
- 348829174
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.994681198884
- regulatory_rwa_close_bn
- 382182.5331574
- regulatory_cet1_close_bn
- 59852.9464828
- regulatory_cet1_close_ratio
- 0.156608273
- regulatory_adjustments_proxy_bn
- 5542.1270894
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0796152
- financial_deposits_close_bn
- 512279.8020554
- bank_cash_due_close_bn
- 42240.1822593
- financial_total_assets_close_bn
- 881669.1841277
- financial_total_liabilities_close_bn
- 809713.8368348
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2332.0423084
- securities
- 321.0211542
- nonlife_insurance
- 332.2197918
- card
- 202.0921476
- life_insurance
- 66.836859
- others_elimination
- -188.2907852
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12392.05137208
- net_fee_and_commission_income
- 3636.81023477
- other_operating_income
- 498.99707165
- gross_operating_profit
- 16527.85867851
- G_and_A_expense_including_SBC
- 7113.65491133
- SBC_expense_is_subset_of_G_and_A_not_additional
- 170.92147573
- preprovision_operating_profit
- 9414.20376718
- credit_loss_expense
- 5376.91667755
- net_operating_profit
- 4037.28708963
- nonoperating_profit
- -127.50419688
- profit_before_tax
- 3909.78289275
- tax_expense_model_implied
- 949.42673609
- consolidated_profit
- 2960.35615666
- NCI_profit
- 65.35615666
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 191.07362711
- ordinary_common_profit_after_hybrid
- 2703.92637289
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.35615666
- NCI_distributions_implied_bn_estimate
- 42.11180426
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.041761846
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2834.205
- parent_hybrid_distributions_bn
- 192.984363379
- ordinary_common_profit_after_hybrid_bn
- 2641.220636621
- OCI_attributable_common_bn
- -911.315049291
- ordinary_profit_OCI_sum_bn
- 1729.90558733
- SBC_expense_already_in_ordinary_profit_bn
- 174.681748197
- SBC_noncash_equity_credit_bn
- 29.695897194
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 607.480746423
- dividends_cash_paid_company_bn
- 607.480746423
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 604.249677151
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 263429
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 65395.073572254
- ordinary_common_equity_close_bn
- 66547.194310354
- equity_rollforward_expected_bn
- 66547.194310355
- equity_rollforward_residual_bn
- -1.0E-9
- total_group_equity_close_bn
- 73130.9913156
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1898560
- treasury_common_shares_close
- 1635131
- economic_common_outstanding_open
- 348829174
- economic_common_outstanding_close
- 349092603
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993930601847
- regulatory_rwa_close_bn
- 384113.5104062
- regulatory_cet1_close_bn
- 60988.2832001
- regulatory_cet1_close_ratio
- 0.1587767198
- regulatory_adjustments_proxy_bn
- 5558.9111102
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0814413
- financial_deposits_close_bn
- 514556.811326
- bank_cash_due_close_bn
- 41642.9933037
- financial_total_assets_close_bn
- 885766.6202399
- financial_total_liabilities_close_bn
- 812635.6289243
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2202.75
- securities
- 274.12
- nonlife_insurance
- 303.49
- card
- 181.115
- life_insurance
- 58.74
- others_elimination
- -186.01
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2286.5972391
- securities
- 316.0436196
- nonlife_insurance
- 326.1986273
- card
- 198.5831748
- life_insurance
- 65.7272699
- others_elimination
- -184.2631825
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12429.2275262
- net_fee_and_commission_income
- 3650.44827315
- other_operating_income
- 499.9950658
- gross_operating_profit
- 16579.67086515
- G_and_A_expense_including_SBC
- 7227.50210279
- SBC_expense_is_subset_of_G_and_A_not_additional
- 174.6817482
- preprovision_operating_profit
- 9352.16876235
- credit_loss_expense
- 5394.66050259
- net_operating_profit
- 3957.50825977
- nonoperating_profit
- -127.75920527
- profit_before_tax
- 3829.7490545
- tax_expense_model_implied
- 929.99182936
- consolidated_profit
- 2899.75722513
- NCI_profit
- 65.55222513
- parent_attributable_profit
- 2834.205
- parent_hybrid_distribution
- 192.98436338
- ordinary_common_profit_after_hybrid
- 2641.22063662
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.55222513
- NCI_distributions_implied_bn_estimate
- 42.02894053
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.040063427
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2895
- parent_hybrid_distributions_bn
- 194.914207013
- ordinary_common_profit_after_hybrid_bn
- 2700.085792987
- OCI_attributable_common_bn
- -920.428199784
- ordinary_profit_OCI_sum_bn
- 1779.657593203
- SBC_expense_already_in_ordinary_profit_bn
- 178.524746658
- SBC_noncash_equity_credit_bn
- 30.349206932
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 621.019732387
- dividends_cash_paid_company_bn
- 621.019732387
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 617.25051637
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 264700
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 66547.194310354
- ordinary_common_equity_close_bn
- 67736.181378103
- equity_rollforward_expected_bn
- 67736.181378101
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 74343.7839474
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1635131
- treasury_common_shares_close
- 1370431
- economic_common_outstanding_open
- 349092603
- economic_common_outstanding_close
- 349357303
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993177523471
- regulatory_rwa_close_bn
- 386057.1247689
- regulatory_cet1_close_bn
- 62160.4104529
- regulatory_cet1_close_ratio
- 0.1610135041
- regulatory_adjustments_proxy_bn
- 5575.7709252
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0831511
- financial_deposits_close_bn
- 516847.335592
- bank_cash_due_close_bn
- 41032.3043661
- financial_total_assets_close_bn
- 889889.2079463
- financial_total_liabilities_close_bn
- 815545.4239989
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 2335.6918784
- securities
- 322.8459392
- nonlife_insurance
- 333.2082171
- card
- 202.8524747
- life_insurance
- 67.1409899
- others_elimination
- -188.2147525
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 12466.51520877
- net_fee_and_commission_income
- 3664.13745418
- other_operating_income
- 500.99505593
- gross_operating_profit
- 16631.64771888
- G_and_A_expense_including_SBC
- 7180.86854273
- SBC_expense_is_subset_of_G_and_A_not_additional
- 178.52474666
- preprovision_operating_profit
- 9450.77917615
- credit_loss_expense
- 5412.46288224
- net_operating_profit
- 4038.3162939
- nonoperating_profit
- -128.01472368
- profit_before_tax
- 3910.30157022
- tax_expense_model_implied
- 949.55268842
- consolidated_profit
- 2960.74888181
- NCI_profit
- 65.74888181
- parent_attributable_profit
- 2895
- parent_hybrid_distribution
- 194.91420701
- ordinary_common_profit_after_hybrid
- 2700.08579299
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.74888181
- NCI_distributions_implied_bn_estimate
- 41.94331771
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.040242288
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 2459.959016393
- parent_hybrid_distributions_bn
- 167.28005892
- ordinary_common_profit_after_hybrid_bn
- 2292.678957473
- OCI_attributable_common_bn
- -789.933611569
- ordinary_profit_OCI_sum_bn
- 1502.745345904
- SBC_expense_already_in_ordinary_profit_bn
- 155.034597069
- SBC_noncash_equity_credit_bn
- 26.355881502
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 620.571429711
- dividends_cash_paid_company_bn
- 465.428572283
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 462.253196773
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 67736.181378103
- ordinary_common_equity_close_bn
- 68644.7111758
- equity_rollforward_expected_bn
- 68644.711175799
- equity_rollforward_residual_bn
- 1.0E-9
- total_group_equity_close_bn
- 75272.7663359
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 1370431
- treasury_common_shares_close
- 1370431
- economic_common_outstanding_open
- 349357303
- economic_common_outstanding_close
- 349357303
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346973821
- old_common_cohort_percent_close
- 0.993177523471
- regulatory_rwa_close_bn
- 387718.8513319
- regulatory_cet1_close_bn
- 63054.5525669
- regulatory_cet1_close_ratio
- 0.1626295764
- regulatory_adjustments_proxy_bn
- 5590.1586089
- dividends_payable_close_bn
- 155.1428574
- staff_equity_reward_reserve_bn
- 26.4390326
- financial_deposits_close_bn
- 518804.5614654
- bank_cash_due_close_bn
- 40575.7090877
- financial_total_assets_close_bn
- 893412.5685382
- financial_total_liabilities_close_bn
- 818139.8022023
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.01
- net_interest_margin_assumed
- 0.0175
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 1911.8852459
- securities
- 237.9234973
- nonlife_insurance
- 263.4153005
- card
- 157.1994536
- life_insurance
- 50.9836066
- others_elimination
- -161.4480874
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 1986.3018525
- securities
- 275.1318006
- nonlife_insurance
- 283.5697982
- card
- 172.7029133
- life_insurance
- 57.1849904
- others_elimination
- -159.8977415
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 10624.91117109
- net_fee_and_commission_income
- 3125.19138949
- other_operating_income
- 426.56033147
- gross_operating_profit
- 14176.66289205
- G_and_A_expense_including_SBC
- 6130.46677984
- SBC_expense_is_subset_of_G_and_A_not_additional
- 155.03459707
- preprovision_operating_profit
- 8046.19611221
- credit_loss_expense
- 4614.29171321
- net_operating_profit
- 3431.904399
- nonoperating_profit
- -108.9950935
- profit_before_tax
- 3322.9093055
- tax_expense_model_implied
- 806.91409799
- consolidated_profit
- 2515.99520751
- NCI_profit
- 56.03619112
- parent_attributable_profit
- 2459.95901639
- parent_hybrid_distribution
- 167.28005892
- ordinary_common_profit_after_hybrid
- 2292.67895747
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0175
- estimated_group_credit_cost_ratio
- 0.01
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 56.03619112
- NCI_distributions_implied_bn_estimate
- 35.58360032
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.039486582
- assumptions
内容を開く
- profit_2027
内容を開く
- bank
- 2250
- securities
- 280
- nonlife_insurance
- 310
- card
- 185
- life_insurance
- 60
- others_elimination
- -190
- future_profit_growth
- 0
- roa_shock
- -0.035
- rwa_g
- 0.005
- divp
- 0.23
- buyp
- 0
- sbc_bn
- 150
- equity_sbc_fraction
- 0.17
- oci_bn
- -850
- terminal_roe
- 0.065
- terminal_growth
- 0.006
- terminal_rwa_growth
- 0.008
- capital_target
- 0.14
- annual_hybrid_coupon_bn
- 180
- q4_2026_profit_bn
- 5050
- credit_cost_ratio
- 0.01
- group_nim
- 0.0175
- IRR
- -0.009479462441
- pv_oku_at_coc_k
- 184231.739608
- pv_terminal_oku_at_coc_k
- 143698.8681999
- pv_cashflow_oku_at_coc_k
- 40532.8714081
- npv_oku_at_coc_k
- -339698.730102
- equity_value_oku_per_start_share_at_coc
- 184231.739618
- all_ledger_reconciliation_passed
- はい
金額の単位
億KRW
事業の詳細
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力の詳細
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界の詳細
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分の詳細
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価根拠の詳細
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
分析基準とデータ
- 価格・単価
- 151000
- 株数
- 346973821
- 時価総額（億）
- 523930.46971
- nine_month_prelim
内容を開く
- 期間末
2026-09-30
- publication_date
2026-10-29
- audit_status
subject to review, not yet reviewed at disclosure
- parent_attributable_ni_bn
- 5792.1
- consolidated_ni_bn
- 5840.1
- nci_ni_bn
- 48
- gross_operating_profit_bn
- 14744.1
- nii_bn
- 9985.3
- fees_bn
- 4087.8
- other_operating_profit_bn
- 671
- ga_expenses_bn
- 5360.4
- ppop_bn
- 9383.7
- credit_cost_bn
- 1576.3
- net_operating_profit_bn
- 7807.4
- net_nonoperating_profit_bn
- -94.3
- eps_common_after_hybrid_krw
- 15983
- roe_after_hybrid
- 0.1389
- regulatory_cet1_ratio
- 0.138
- regulatory_cet1_bn
- 50782.3
- rwa_bn
- 367989.1
- group_nim_3Q
- 0.0192
- bank_nim_3Q
- 0.0172
- credit_cost_ratio_9m
- 0.004
- total_assets_rounded_bn
- 851500
- total_liabilities_rounded_bn
- 788800
- total_equity_rounded_bn
- 62600
- NCI_equity_rounded_bn
- 1800
- parent_hybrid_equity_rounded_bn
- 4600
- parent_common_equity_proxy_rounded_bn
- 56200
- deposits_bn
- 495500
- cash_due_bn
- 47100
- loans_bn
- 510200
- bank_loans_krw_bn
- 390900
- bank_deposits_krw_bn
- 418100
- rounded_Q3_book_common_not_confirmed_accurate
- はい
- six_month_reviewed
内容を開く
- 期間末
2026-06-30
- report_filed
2026-08
- 状態
reviewed interim (not audited) K-IFRS
- SBC_GA_expense_first_half_bn
- 88.142
- SBC_grant_note_expense_bn
- 107.215
- stock_grant_accrued_liability_bn
- 370.071
- hybrid_coupons_to_parent_equity_bn
- 86.81265
- parent_hybrid_book_equity_bn
- 4206.721
- distinct_methods
Expense in consolidated G&A and gross grant note expense may differ due to settlement, subsidiary scope and accounting; do not add them together
- 2026_11_06_book_proxy_bridge
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- dividend_declared_2026_10_29
内容を開く
- declared_on
2026-10-29
- record_date_confirmed
2026-11-12
- ex_date_derived_not_company_confirmed
2026-11-11
- ex_date_confirmation_status
KRX_settlement_calendar_derived_needs_recheck
- payment_date_forecast
2026-11-27
- payment_date_confirmed
- 未確認
- payment_date_status
not_announced_in_2026_10_29_SEC_6K
- amount_per_common_share_krw
- 1167
- total_assumed_gross_billion_krw
- 404.918449107
- old_purchase_on_nov6_is_cum_dividend
- はい
- pre_purchase_dividends_not_in_holder_cashflows
- はい
- equity_liability_recognized_once_pre_base_and_settled_from_cash_without_second_equity_debit
- はい
- price_detail
内容を開く
- 値
- 151000
- currency
KRW
- 日付
2026-11-06
- instrument
105560 / KRX common
- 出典
https://ir.gsifn.io/kbfng/v5/ir_daily.html?koreng=1
- confirmed
- はい
- shares_detail
内容を開く
- issued_common
- 354687734
- issued_common_verified_as_of
2026-10-23
- treasury_common_proxy
- 7713913
- treasury_common_verified_2026_10_23
- 7541623
- additional_undifferentiated_treasury_2026_10_29_vs_10_23
- 172290
- outstanding_common_proxy
- 346973821
- proxy_reference_date
2026-10-29
- model_as_of
2026-11-06
- exact_2026_11_06_outstanding_confirmed
- いいえ
- outstanding_2026_09_30_ir_approx
- 348346000
- preferred_shares_issued
- 0
- other_equity_claims
parent hybrid/perpetual AT1 units are NOT common stock
- share_ledger_treatment
only issued minus treasury outstanding; cancellations same shares from both are economically neutral
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。