Professional Documents
Culture Documents
2021 Business Performance
2021 Business Performance
com
2022. 2
index
I. 2021 Business Performance Highlights
Ⅵ. References
Disclaimer Statement
1. The business performance included in this document has been prepared in accordance with the Korea International Financial Reporting Standards (K-IFRS), and the figures for the fiscal year 2021 have been prepared without an external auditor's auditing completed, and are subject to
2. Until 2017, the Company classified interest income from financial assets at fair value through profit or loss as net income from financial instruments at fair value through profit or loss under other
operating income items. Therefore, please note that this has been rewritten by applying retroactively from the 2017 business results included in this document.
3 2017.07.07 The Company incorporated KB Insurance Co., Ltd. and KB Capital Co., Ltd. as wholly subsidiaries. As a result, the consolidated performance of KB Insurance and KB Capital was 100% from the group management performance in the third quarter of 2017.
written including.
4. 2020.08.31 The Company incorporated Prudential Life Insurance Co., Ltd. as a wholly subsidiary, and therefore, 100% of Prudential Life's consolidated performance is included from the group management performance in September 2020.
5. From the 3rd quarter of 2021, the Company has applied the accounting policy changes related to Korean Accounting Standards (K-IFRS) No. 1019 (employee pay). Please note that the previous management performance included in this
2
I.2021 Business Performance Highlights _Group management performance overall
Group Profit and Loss Analysis of changes in group net income(billion won)
161
billion won, % 2021 2020 YoY 4Q21 3Q21 QoQ
313 257
667 out of business 368 142
net interest income 11,229.6 9,722.3 15.5 2,974.2 2,854.3 4.2 securities and insurance profit or loss decrease in profit
General maintenance fee
net commission income 3,625.6 2,958.9 22.5 881.7 911.3 - 3.2 net fee
Derivative/Forex increase
increase
credit loss 492 4,410
Conversion Profit and Loss provision
increase in profits
1,507
decrease increase in transfer amount
Other operating income - 371.6 - 188.6 NA - 234.4 - 113.8 NA corporate tax expense
increase, etc.
3,455
gross operating profit 14,483.6 12,492.6 15.9 3,621.5 3,651.8 - 0.8
net interest income
General maintenance fee 7,200.9 6,833.2 5.4 2,143.4 1,664.9 28.7 increase
Provision for credit loss 1,185.1 1,043.4 13.6 588.6 199.4 195.2
Group net income trendOne) (billion won) Net Income by Affiliatemain)and non-banking sector contribution(billion won)
262 billion won for hopeful retirement expenses, 264 billion won for additional bad debt provisions related to future economic prospects and COVID-19, 82 billion won for additional bad debt Note) Based on net income in the financial statements for group consolidation of each affiliate
provisions for overseas subsidiaries, 34 billion won for bad debt provisions related to changes in credit card rating model, 30 billion won from securities private equity-related provisions etc
02
I.2021 Business Performance Highlights _ Key Financial Indicators (1)
group profitability(%) Bank won loan growth(trillion won, %) Net Interest Margin (NIM)(%)
3.4 2.2
12.50 1.7
11.48 11.73 0.4 319 1.85
10.18 10.22 319 1.83 1.83
312 % 1.82 1.82
302 7.9
8.79 297 149 295 +
1.76
142
138
134
5.54 3.4 4.6
2.7 1.61
0.85 0.1 1.58 1.58
0.77 0.81 1.56 1.56
0.69 164 170 170 1.51
163
0.61
3.4
0.35
0.9
0.6 0.2
1Q21 2Q21 3Q21 4Q21 2020 2021 '21.3 '21.6 '21.9 '21.12 2020 2021 1Q21 2Q21 3Q21 4Q21 2020 2021
ROAs ROE ROE (excluding singular factors) ancestry Enterprise Quarterly growth rate Quarterly growth rate (household) Quarterly growth rate (company) group Bank
group profitability and Continued solid credit growth Due to the rise in interest rates and reduction in the cost of procurement
Earnings Fundamental Enhancement Growth momentum maintained in 4Q Expanding net interest margin
• Group ROA and ROE in 2021 will record 0.69% and 10.22%, • As of the end of 2021, the bank's won-denominated loans stood at 319 trillion won, compared to the previous year. • In the fourth quarter of 2021, group NIM was 1.85% and bank NIM was 1.61%, up 2bp and 3bp
respectively, further enhancing group profitability Continued solid growth with an increase of 7.9% from the previous quarter, respectively, expanding for two consecutive quarters
• Excluding one-off factors such as voluntary retirement expenses and preemptive • 2.2% growth in 4Q, led by corporate loans, maintaining growth momentum • Annual group and bank NIM both improved by 7bp compared to the previous year, leading to growth in
additional loan loss provisions, the 4Q recurring ROE stood at 10.18%. interest income due to the impact of a rise in market interest rates and a reduction in the procurement cost
• Household loans grew at an appropriate level by 5.1% compared to the previous year, led by
growth in core earnings and diversification of non-bank portfolios • Considering the base rate hike and easing of household loan competition, NIM is expected to
• Corporate loans increased by 11.2% compared to the previous year and 4.6% from the end of
continue to expand for the time being and earnings will improve.
* ROE: Calculated based on the return on common equity centered on common September thanks to a steady increase in SOHO and SME loans and a recovery in loan demand
equity excluding the impact of hybrid capital securities from large corporations.
03
I.2021 Business Performance Highlights _ Key Financial Indicators (2)
Group Cost Effectiveness (CIR)(%) loan loss provision ratio (CCR)(%) Group Capital Ratio(Based on Basel III, %)
0.30
55.2 54.9 54.7 0.26 15.78
54.5 0.21
0.20 0.20
15.23 15.28
2017 2018 2019 2020 22002211 2017 2018 2019 2020 22002211 2017 2018 2019 2020 2021(e)
CIR CIR (excluding singular factors) group Bank Excluding outliers BIS Tier 1 CET1
In line with the increase in revenue generation stable health management and the highest level in the financial sector
Significantly improved cost-efficiency Proven industry-leading risk management Maintain capital adequacy
• Group CIR in 2021 was 49.7%, a significant improvement of 5%p compared to the previous year • Group CCR in 2021 was 0.30%, slightly higher than the previous year due to the reflection of • By the end of 2021, the group BIS ratio will be 15.78%, and the CET1 ratio will be
as a result of continuous core profit increase and company-wide cost management efforts future economic prospects in the fourth quarter and the effect of large-scale preemptive 13.46% expected
digitalization costs, the normal CIR was 46.3%, entering the mid-40s. • Group CCR excluding specific factors is 0.21%, maintaining 20bp previous year. Maintaining the highest level of capital adequacy in the financial sector through
level for the past 5 years, stably managing it, demonstrating strategic capital management such as issuance of new capital securities and excellent capital strength
• Continue to improve cost efficiency through company-wide cost reduction efforts
industry-leading risk management centered on common stock based on solid profit-generating power
and manpower efficiency excluding investment costs for future growth
• Maintaining a conservative risk management stance in consideration of the full-scale rise in • At the end of 2021, the bank's BIS ratio and CET1 ratio will each be 17.46%,
interest rates and the end of financial support related to COVID-19 14.68% expected
04
II.Key Takeaways 2022 Challenges and KB Response Strategy
2022 Concerns about weakening non-interest business Possibility of deterioration in asset quality Intensifying platform competition My Data competition in full swing
· Stock market slowdown andMon ey move · Corona 19 Friridge end of circle Intensifying competition with big tech and fintech Market preoccupation and differentiated content essential
Ability to generate non-interest income(landscape gardening) Contribution to non-banking net profit(%) Group NPL Coverage Ratio(%,billion won) Bank real delinquency rate, real NPL rate(%)
208. 9
168.6
+ 61.5% 28.8 42.6 0.96
4.2
One47. One
One38. 9
0.74
3.7 71.2 One07. 9
0.62
57.4 0.51
3.1
2.8 0.60 0.36
2.6 0.49
2,140 2,668 0.49
2,430 2,514 2,755 0.40
0.27
1983 1,920 1,652 1,491 1,319
2017 2018 2019 2020 2021 2018 2021 2017 2018 2019 2020 2021 2017 2018 2019 2020 2021
Note) Based on performance excluding new insurance fee and forecast fee Bank non-bank NPL Coverage Ratio NPL Provision amount real delinquency rate Real NPL Ratio
W.M. Capital Markets Selection of multi-debtor core management sectors and strengthening of monitoring
• Reinforcement of ETF/alternative investment and overseas investment sourcing capabilities • Advancement of profit and loss management through diversification of revenue sources
Debt level inspection and stress test of borrowers with high exposure
• Differentiate HNW asset management through the advancement of channels, products, and services and strengthening of treasury operation capabilities interest rate rise
Cycle correspondence
• Differentiation of My Data-linked non-face-to-face asset management service • Expand customer channels by providing OTC derivatives solutions
Permanent monitoring of marginal companies with potential for insolvency
CIB
Reinforcement of credit rating checks for vulnerable sectors/issued sectors
insurance
• Expansion of eco-friendly and future-oriented investments such as ESG and Green New Deal • Reinforce the profit base by upgrading the CPC operating system
Corona 19 financial support companies soft landing support
•
Post/With
• Strengthen market position in ECM and M&A sector through collaboration within the group Expansion of investment in high-yield assets such as alternative investments, stocks, and structured products
Corona response
• Global IB, Investment IB, New Biz expansion • Expansion of market share for value-oriented strategic products in preparation for IFRS17 Strengthening rebalancing such as semi-annual intensive inspection of potential bad assets
05
II.Key Takeaways 2022 Challenges and KB Response Strategy
2022 Concerns about weakening non-interest business Possibility of deterioration in asset quality Intensifying platform competition My Data competition in full swing
· Stock market slowdown and money move End of financial support for COVID-19 · Big Tech, Fintewow intensifying competition in · Market dominance anddiscrimination Localized content required
Securing competitiveness of top-tier digital platform Leading the My Data market through linking between Biz-specialized services and group platforms
• Establishment of group-wide customer integrated profile system and strengthening of linkage between platforms
group platform navigator, Linkage of core services of affiliates
payment competitiveness and Financial services as well as various • Senior-specific PFM • Financial investment product diagnosis service • Daily asset change information
KB Pay
capital
KB Star Corporate Banking
non-life insurance
My Data
Finance + Health Comprehensive auto finance and
06
Ⅲ.Detailed business performance _ net interest income
2017 2018 2019 2020 2021 3Q21 4Q21 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21
Bank stock non-life insurance Card Prudential Life Others (including consolidation adjustment) group NIM Bank NIM Cumulative standards
Note) Affiliate figures are based on net interest income in the financial statements subject to group consolidation
07
Ⅲ.Detailed business performance _ non-interest income
group non-interest income Proportion of commission income from banking and non-banking sectors
Credit card fee income 695.2 529.6 31.3 188.1 162.1 16.0 35.6% 32.8%
Trust Profit 586.9 486.4 20.7 135.1 143.4 - 5.8
Agent handling fee
205.2 196.5 4.4 45.9 54.3 - 15.5
(Bancassurance, etc.) 2020 64.4% 2021 67.2%
Securities agency fee
174.7 172.1 1.5 35.6 44.3 - 19.6
(Fund sales, etc.)
Group net commission income(billion won) Composition of commission income from banking and non-banking sectors(Accumulated basis, KRW billion)
3,626
2,959 75
2017 2018 2019 2020 2021 3Q21 4Q21 Bancassurance fund sales, etc. trust Securities custody Credit card trust IB Other
Banking business related Credit card service agent Foreign currency fees, etc.
Note) Affiliate figures are based on commission income in the financial statements of each company for group consolidation Note) Based on simple aggregation of net commission income in financial statements subject to group consolidation of each affiliate
08
Ⅲ.Detailed business performance _General administrative expenses and credit loss provisions
billion won, % 2021 2020 YoY 4Q21 3Q21 QoQ billion won, % 2021 2020 YoY 4Q21 3Q21 QoQ
employee benefits 4,635.1 4,343.2 6.7 1,382.5 1,064.6 29.9 provision for bad debt 1,121.8 967.2 16.0 542.0 198.0 173.7
depreciation 850.6 874.9 - 2.8 229.5 213.8 7.3 Provision for payment guarantee 57.5 - 13.6 NA 9.0 4.5 100.0
cost of goods 1,475.2 1,381.0 6.8 471.9 334.5 41.1 Provision for unused commitments 6.6 89.5 - 92.6 39.1 - 3.1 NA
Other 240.0 234.1 2.5 59.5 52.0 14.4 Financial Guarantee Contract Liabilities - 0.8 0.3 NA - 1.5 - NA
General maintenance fee 7,200.9 6,833.2 5.4 2,143.4 1,664.9 28.7 Provision for credit loss 1,185.1 1,043.4 13.6 588.6 199.4 195.2
Group general management expenses and CIR trends(billion won, %) Group credit loss provisions and CCR trends(billion won, %)
2017 2018 2019 2020 2021 2020 2021 2017 2018 2019 2020 2021
singular factor M&A factors CIR CIR (except for singular factors) Additional provisions related to future economic prospects and COVID-19 CCR
M&A factors: Consolidated impact on financial statements from M&As such as acquisitions of Prudential Life Insurance, Prasac, and Bucopin 09
Ⅲ.Detailed business performance _ group financial position
663.9
trillion won, % 2021.12 2021.9 QoQ 2020.12 YTD
610.7
29.7
Total assets 663.9 650.5 2.1 610.7 8.7 26.4 26.3
518.5 25.1 27.3
479.6
cash and deposit 31.0 27.8 11.4 25.6 21.1 23.7
24.1 41.5
22.2 23.0 39.1
Financial assets at fair value through profit or loss 66.0 62.1 6.3 61.0 8.1 20.5 36.6 55.5
34.8 57.6
investment financial assets 104.8 104.7 0.2 98.7 6.2 47.8
45.1
loan receivable 417.9 402.6 3.8 377.2 10.8
483.6
tangible assets 8.2 8.2 - 0.4 8.2 0.0 387.4
438.4
357.0
other assets 36.0 45.1 - 20.3 40.0 - 10.1
group total assetsOne) 1,121.2 1,082.1 3.6 992.5 13.0 2018 2019 2020 2021
Assets under Management (AUM)2) 457.3 431.6 6.0 381.8 19.8 Bank stock asset management Real estate trust, etc.
Note) Group total assets: Simple sum of total assets and assets under management (AUM) in the group consolidated financial statements of each affiliate
10
Ⅲ.Detailed business performance _ Operation and Procurement Status
25.7
Enterprise 148.6 142.0 4.6 133.6 11.2 26.3 24.5
27.7
28.8
small business 124.5 121.4 2.6 114.1 9.1
28.7 29.1 28.9
[SOHO] 83.6 81.6 2.5 76.8 8.9 26.4 27.2
Bank deposits in KRW and bonds issued in KRW credit card bond
trillion won, % 2021.12 2021.9 QoQ 2020.12 YTD trillion won, % 2021.12 2021.9 QoQ 2020.12 YTD
KRW deposit 328.4 317.9 3.3 302.5 8.6 KRW deposit 20.7 19.6 5.6 18.7 10.7
core deposit 174.2 170.3 2.3 155.9 11.7 credit sales 13.7 12.6 8.7 12.0 14.2
savings deposit 150.1 143.1 4.9 144.2 4.1 [Installment] 5.9 5.5 7.3 5.4 9.3
[Term Deposit] 137.9 130.8 5.4 131.2 5.1 card loan 5.8 5.9 - 1.7 5.6 3.6
CD, RP, etc. 4.1 4.5 - 8.9 2.4 70.8 cash advance 1.2 1.1 9.1 1.1 9.1
Won-denominated bonds 19.4 19.8 2.0 19.2 1.0 installment finance and others 4.5 4.3 4.7 4.2 7.1
Sum 347.8 337.7 3.0 321.7 8.1 Sum 25.2 23.9 5.4 22.9 10.0
11
IV.Asset quality status _group manager
Loans subject to non-return calculation 400,786.2 390,803.3 2.6 366,427.8 9.4 1.60
attention 2,391.4 2,405.0 - 0.6 2,379.2 0.5 1.42
1.27
fix 584.4 650.4 - 10.1 653.5 - 10.6
1.06 1.02 1.00 0.98
recall question 482.6 505.1 - 4.5 557.1 - 13.4 0.93
Note) Based on simple aggregation of figures for each affiliate (excluding overseas subsidiaries, overseas equity investment companies, consolidated SPC, etc.) Ratio of under-observance NPL rate
2017 2018 2019 2020 1Q21 2Q21 3Q21 4Q21 2017 2018 2019 2020 '21.3 '21.6 '21.9 '21.12
12
IV.Asset quality status _ bank and card
billion won, % 2021.12 2021.9 QoQ 2020.12 YTD 1.23 1.20 1.11
0.94 0.86 0.87
Loans subject to non-return calculation 343,459.7 335,327.1 2.4 315,280.9 8.9 0.82 0.82
attention 1,101.6 1,074.8 2.5 1,019.5 8.1
fix 429.9 489.6 - 12.2 498.2 - 13.7
0.24 0.23 0.24 0.17 0.18 0.14 0.14
recall question 169.9 201.0 - 15.5 270.1 - 37.1 0.12
Estimated loss 98.7 96.8 2.0 103.7 - 4.8
NPL rate 0.20% 0.23% - 0.03%p 0.28% - 0.08%p
2017 2018 2019 2020 '21.3 '21.6 '21.9 '21.12
NPL Coverage Ratio 225.3% 182.3% 43.0%p 165.2% 60.1%p
Bank Card
Note) Individual standards
NPL rate(%)
Card asset soundness
1.40 1.38 1.37
1.03 1.04 1.00 1.00 0.96
billion won, % 2021.12 2021.9 QoQ 2020.12 YTD
Loans subject to non-return calculation 25,180.7 23,910.6 5.3 22,861.3 10.1 0.58
0.48 0.37
attention 921.5 930.3 - 0.9 846.8 8.8 0.28 0.29 0.26 0.23
0.20
fix 4.0 3.9 2.6 3.7 8.1
recall question 174.0 170.7 1.9 162.1 7.3
Estimated loss 62.7 65.4 - 4.1 70.3 - 10.8 2017 2018 2019 2020 '21.3 '21.6 '21.9 '21.12
NPL rate 0.96% 1.00% - 0.04%p 1.03% - 0.07%p Bank Card
NPL Coverage Ratio 348.2% 317.1% 31.1%p 320.0% 28.2%p
0.29
Bank and credit card loan loss provisions
0.17 0.14 0.14
0.13 0.21
0.10 0.10
2021 2020 YoY 4Q21 3Q21 QoQ 0.11 0.06
billion won, % 0.13 0.08 0.05
0.05 0.12
Bank 364.6 390.1 - 6.5 176.5 37.4 371.9 0.04 0.04 0.09 0.07 0.07
0.03
123.1 257.4 - 52.2 52.0 14.4 261.1 0.01
ancestry
- 0.06
- 0.10
Enterprise 241.5 132.7 82.0 124.5 23.0 441.3
Card 404.4 362.2 11.7 157.4 87.3 80.4
2017 2018 2019 2020 1Q21 2Q21 3Q21 4Q21
Bank
13
ancestry Enterprise
Ⅴ.Management performance of major affiliates _KB Kookmin Bank
Bank profit and loss summaryOne) Net Interest Income and NIM Trend(billion won, %)
2021 2020 YoY 4Q21 3Q21 QoQ 1.71 1.71 1.67 1.58
billion won, %
1.58 1.6One
1.51
net interest income 7,728.5 6,754.8 14.4 2,069.1 1,962.2 5.4 7,729
6,364 6,755
net commission income 1,187.9 1,067.9 11.2 298.5 291.3 2.5 6,101 2,069
5,394 1,962
Other operating income - 476.9 14.0 NA - 145.3 - 152.2 NA
gross operating profit 8,439.5 7,836.7 7.7 2,222.3 2,101.3 5.8
General maintenance fee 4,402.7 4,201.3 4.8 1,383.2 1,007.4 37.3
2017 2018 2019 2020 2021 3Q21 4Q21
Provision for credit loss 522.8 484.3 7.9 333.5 61.9 438.8
net interest income NIM
operating profit 3,514.0 3,151.1 11.5 505.6 1,032.0 - 51.0
Non-operating profit and loss - 22.4 - 19.3 NA - 19.7 - 1.6 NA Net commission income trend(billion won)
Net Income2) 2,590.8 2,298.2 12.7 390.5 777.7 - 49.8 1,225 1,188
1,123 1,133 1,068
266
228 314
Note 1) Based on the group's consolidated financial statements 2) Net income from equity interests of the parent company
228 215
57 66 299
47
75 291
176 147 129 89
154 147
235 204 204 75 110
180 156 21
Net Income Trend(billion won) 195 210 222 188
35 17
29
196 40 33
47 47
306 287 308 234 308
73 63
2,960
2,686 10.
2% 2017 2018 2019 2020 2021 3Q21 4Q21
2,439 2,591 +
2,175 2,259 2,298
trust banking business Credit card service agent fund sales Bancassurance Foreign currency fees, etc.
4
4,403
4,201
484 523
retirement expenses (184 billion won), future economic prospects and additional provisions related to COVID-19 (162 billion won),
General maintenance fee CIR Provision for credit loss CCR
Additional loan loss provisions transferred to overseas subsidiaries (KRW 60 billion), etc.
Additional provisions related to future economic
1,015
billion won, % 2021 2020 YoY 4Q21 3Q21 QoQ
25
917
net commission income 1,014.8 916.8 10.7 204.6 254.5 - 19.6 44 341
625 255
trust fee 648.7 595.3 9.0 132.6 150.1 - 11.7 552 580 278 205
56 5
48 68 100 3
IB fee 340.6 278.3 22.4 68.9 99.8 - 31.0 216 69
215 267 649
Financial product fee 61.9 57.8 7.1 14.6 16.3 - 10.4 595
353 150 133
288 245
other fees - 36.4 - 14.6 NA - 11.5 - 11.7 NA
interest income 556.4 510.6 9.0 136.3 141.5 - 3.7 2017 2018 2019 2020 2021 3Q21 4Q21
Product management profit 115.8 14.6 693.2 - 31.2 53.2 NA trust fee IB Financial product fees, etc.
20 29 95
15 94 93
76 84
46 44 45
Net Income Trend(billion won)
2017 2018 2019 2020 '21.3 '21.6 '21.9 '21.12
616 Trusted assets WM Assets
%
594 27
.0
485 +
426 WM Financial Instruments
2020: Profits from the sale of overseas investment real estate (30 billion won), private equity TRS-related valuation losses, etc. (2.9 billion won),
Sum 39.5 33.1 28.4
Provisions for trade finance funds (23 billion won), private equity-related provisions (21 billion won), consignment brokerage-related receivables provision (14 billion won), etc. 2021:
bond trust fund ELS/DLS
Private equity-related provisions (21 billion won)
15
Ⅴ.Management performance of major affiliates _KB Insurance
billion won, % 2021 2020 YoY 4Q21 3Q21 QoQ billion won 2021 2020 2019 10.1%
raw insurance premium 11,523.8 10,975.1 5.0 2,887.1 2,856.8 1.1 long-term insurance 7,688.1 7,290.7 7,083.3
protection-type insurance 7,232.3 6,703.8 6,362.8 23.2%
accrued premium 10,298.1 9,577.0 7.5 2,638.1 2,601.9 1.4 62.8%
Savings insurance 455.8 586.9 720.5
loss ratio 84.9% 85.5% - 0.6%p 88.5% 84.2% 4.3%p car insurance 2,668.4 2,610.6 2,206.7
3.9%
expense ratio 20.2% 21.2% - 1.0%p 18.8% 19.6% - 0.8%p general insurance 1,167.3 1,073.8 982.8
Sum 11,523.8 10,975.1 10,272.8
Insurance operating profit - 526.2 - 650.1 NA - 193.5 - 101.2 NA long-term insurance long-term insurance automobile general insurance
Note 1) Based on group consolidated financial statements 2) Net Income from Equity of the Parent Company cash and deposit 502.3 554.2 746.1 24.2%
330 6,795 333 Sum 32,956.1 30,988.3 27,329.0 stocks, etc. real estate
302
5,836
262
234
.0%
loss ratio(%)
03
3,935
+1
96.8
164 302
92.0
88.3 88.2 89.2
1,836 85.7 85.5 85.5 88.5
83.4 85.1
164 84.2 85.5 85.8
86.9 83.6 83.3 84.2 87.6
86.1
82.2 84.0 80.0
84.7 79.5
80.7 75.7
2017 2018 2019 2020 2021 2020 2021 77.5 78.9
71.3 71.0 74.7
Net Income EV Major one-time factors2)
all
2021: Voluntary retirement expenses (KRW 21 billion), loss related to compensation for large fires (KRW 10 billion)
car insurance
16
long-term insurance general insurance
Ⅴ.Management performance of major affiliates _KB Kookmin Card
Card profit and loss summaryOne) Card usage amount trend(landscape gardening)
interest expense 377.5 365.8 3.2 98.9 94.7 4.4 Credit card check card
Fees and other operating expenses 2,377.7 2,294.1 3.6 632.8 586.8 7.8
gross operating profit 1,615.4 1,354.8 19.2 409.4 405.5 1.0 Card asset status
478
419 361 2.4
%
+3
Procurement Status
317 325
297 287
billion won 2021 2020 2019 14.3%
419
2020: Additional provision for bad debt related to COVID-19 (43 billion won), etc.
borrowed money debentures securitized bonds
2021: Transfer of bad debt provisions related to future economic outlook and COVID-19 (KRW 29 billion), transfer of bad debt provisions related to credit rating model change (KRW 25 billion), etc.
17
Ⅴ.Management performance of major affiliates _ Prudential Life
Prudential Life's profit and loss summaryOne) New contract annuity premium (APE)
billion won, % 2021 20203) YoY 4Q21 3Q21 QoQ billion won 2021 2020 2019 0.0%
net interest income 348.5 112.1 NA 89.9 88.3 1.8 protection-type insurance 109.8 113.8 129.7
net commission income - 8.7 - 2.9 NA - 2.4 - 1.7 NA
pension insurance 158.2 120.4 122.6 59.0% 41.0%
Other operating income 252.2 65.6 NA 71.7 28.1 155.2
savings insurance 0.0 0.3 0.6
gross operating profit 592.0 174.8 NA 159.2 114.7 38.8
General maintenance fee 129.8 81.8 NA 40.0 29.9 33.8 Sum 268.0 234.5 252.9
Provision for credit loss 0.4 0.5 NA 0.3 0.0 NA protection-type insurance pension insurance savings insurance
176
5.8
164 100
+7
141
Income and loss ratio(billion won, %)
53.6 55.7
52.3 49.5 52.1 50.3 57.3
128
168 185
157
2017 2018 2019 2020 2021 2020 2021
45 47 41
Major one-time factors2)
42
Note 1) Considering comparability, based on Prudential Life’s own individual financial statements (different from the group’s consolidated financial statements)
billion won Ownership percentage Total assets total equity Net Income ROAs ROE
Note) Based on the financial statements subject to group consolidation of each company
19
Ⅵ.References _Income status by group affiliate (consolidated basis)
2021
billion won group performance
KB Kookmin Bank KB Securities KB Insurance KB Kookmin Card Prudential Life KB Asset Management KB Capital KB Life Insurance Othermain)
net interest income 11,229.6 7,728.5 556.4 625.2 1,390.8 348.5 1.1 376.4 171.1 31.6
net commission income 3,625.6 1,187.9 1,014.8 - 173.3 546.0 - 8.7 169.3 723.0 - 18.2 184.8
Other operating income - 371.6 - 476.9 115.8 780.7 - 321.4 252.2 13.3 - 568.7 - 121.1 - 45.7
gross operating profit 14,483.6 8,439.5 1,687.0 1,232.6 1,615.4 592.0 183.7 530.7 31.8 170.7
General maintenance fee 7,200.9 4,402.7 855.1 833.6 577.7 129.8 75.8 144.2 73.4 108.5
Provision for credit loss 1,185.1 522.8 18.5 5.5 465.3 0.4 0.0 111.7 - 2.1 63.2
operating profit 6,097.6 3,514.0 813.4 393.5 572.4 461.8 107.9 274.8 - 39.5 - 1.0
Non-operating profit and loss - 16.0 - 22.4 - 3.8 17.3 - 6.6 - 1.0 - 0.4 3.6 0.9 - 3.6
Net Income 4,384.4 2,538.0 594.2 302.1 421.2 336.2 79.9 211.8 - 46.6 - 52.7
Net Income from Equity of the Parent Company 4,409.6 2,590.8 594.3 301.8 418.9 336.2 79.9 209.9 - 46.6 - 75.8
2020
billion won group performance
KB Kookmin Bank KB Securities KB Insurance KB Kookmin Card Prudential Life KB Asset Management KB Capital KB Life Insurance Othermain)
net interest income 9,722.3 6,754.8 510.6 616.0 1,265.7 112.1 2.4 330.0 148.8 - 18.1
net commission income 2,958.9 1,067.9 916.8 - 171.2 400.5 - 2.9 133.6 537.5 - 15.2 91.9
Other operating income - 188.6 14.0 14.6 588.4 - 311.4 65.6 8.4 - 426.2 - 80.7 - 61.3
gross operating profit 12,492.6 7,836.7 1,442.0 1,033.2 1,354.8 174.8 144.4 441.3 52.9 12.5
General maintenance fee 6,833.2 4,201.3 844.5 829.3 514.8 81.8 65.6 126.1 70.4 99.4
Provision for credit loss 1,043.4 484.3 23.8 - 7.7 396.5 0.5 0.1 127.4 - 0.9 19.4
operating profit 4,616.0 3,151.1 573.7 211.6 443.5 92.5 78.7 187.8 - 16.6 - 106.3
Non-operating profit and loss 145.6 - 19.3 8.1 16.1 - 5.5 - 0.1 - 0.8 2.2 - 16.2 161.1
Net Income 3,502.3 2,319.5 425.6 163.9 324.0 55.7 57.3 143.7 - 23.2 35.8
Net Income from Equity of the Parent Company 3,455.2 2,298.2 425.6 163.9 324.7 55.7 57.3 141.6 - 23.2 11.4
Note) Including holding company and other affiliates, consolidation adjustment, etc.
20