WOORI FINANCIAL GROUP INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,870 KRW | +0.88% |
|
+1.92% | +14.38% |
| May. 03 | Korea Foss Securities Co., Ltd. agreed to acquire Woori Investment Bank Co.,Ltd. from Woori Financial Group Inc.. | CI |
| Apr. 29 | South Korean Shares Rise; Kako Up 3% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,378,305 | 7,027,665 | 9,246,339 | 8,409,072 | 9,607,927 | 11,041,533 | - | - |
| Enterprise Value (EV) 1 | 8,378,305 | 7,027,665 | 9,246,339 | 8,409,072 | 9,607,927 | 11,041,533 | 11,041,533 | 11,041,533 |
| P/E ratio | 4.25 x | 5.59 x | 3.65 x | 2.76 x | 4.02 x | 3.79 x | 3.56 x | 3.39 x |
| Yield | 6.03% | 3.7% | 7.09% | 9.78% | - | 7.72% | 8.2% | 8.64% |
| Capitalization / Revenue | 1.2 x | 1 x | 1.09 x | 0.81 x | 0.99 x | 1.07 x | 1.04 x | 1.01 x |
| EV / Revenue | 1.2 x | 1 x | 1.09 x | 0.81 x | 0.99 x | 1.07 x | 1.04 x | 1.01 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.37 x | 0.37 x | 0.36 x | 0.29 x | - | 0.35 x | 0.32 x | 0.3 x |
| Nbr of stocks (in thousands) | 722,268 | 722,268 | 728,058 | 728,058 | 739,071 | 742,538 | - | - |
| Reference price 2 | 11,600 | 9,730 | 12,700 | 11,550 | 13,000 | 14,870 | 14,870 | 14,870 |
| Announcement Date | 3/3/20 | 2/5/21 | 2/9/22 | 2/8/23 | 2/6/24 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,996 | 7,013 | 8,456 | 10,407 | 9,690 | 10,293 | 10,619 | 10,969 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 3,174 | 2,080 | 3,660 | 4,463 | 3,513 | 5,342 | 5,517 | 5,602 |
| Operating Margin | 45.37% | 29.67% | 43.28% | 42.88% | 36.25% | 51.89% | 51.95% | 51.07% |
| Earnings before Tax (EBT) 1 | 2,723 | 2,001 | 3,749 | 4,523 | 3,531 | 4,055 | 4,257 | 4,408 |
| Net income 1 | 1,872 | 1,515 | 2,588 | 3,352 | 2,517 | 2,898 | 3,051 | 3,176 |
| Net margin | 26.76% | 21.61% | 30.6% | 32.21% | 25.97% | 28.16% | 28.73% | 28.96% |
| EPS 2 | 2,727 | 1,742 | 3,481 | 4,191 | 3,230 | 3,924 | 4,181 | 4,390 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 700.0 | 360.0 | 900.0 | 1,130 | - | 1,148 | 1,220 | 1,285 |
| Announcement Date | 3/3/20 | 2/5/21 | 2/9/22 | 2/8/23 | 2/6/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,262 | 2,393 | 2,556 | 2,669 | 2,788 | 2,637 | 2,618 | 5,255 | 2,475 | 2,329 | 2,701 | 2,610 | 2,609 | 2,572 | 2,641 | 2,879 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 583.8 | 1,228 | 2,432 | 1,271 | -468.7 | 1,252 | 1,452 | - | 1,223 | 949.7 | 1,149 | 1,359 | 1,536 | 1,166 | - | - |
| Operating Margin | 25.81% | 51.33% | 95.14% | 47.61% | -16.81% | 47.49% | 55.44% | - | 49.43% | 40.78% | 42.55% | 52.05% | 58.88% | 45.36% | - | - |
| Earnings before Tax (EBT) 1 | 596.2 | 1,227 | 1,303 | 1,288 | 705 | 1,271 | 878 | 2,149 | 1,247 | 135.6 | 1,144 | 1,083 | 1,169 | 573.9 | 1,091 | 860.1 |
| Net income 1 | 389.7 | 884.2 | 922.7 | 899.8 | 462.5 | 911.3 | 627.3 | 1,539 | 899.4 | 78.37 | 824.5 | 783.7 | 843 | 402.8 | 791.6 | 626.2 |
| Net margin | 17.23% | 36.95% | 36.1% | 33.72% | 16.59% | 34.56% | 23.96% | 29.28% | 36.34% | 3.36% | 30.52% | 30.02% | 32.31% | 15.66% | 29.98% | 21.75% |
| EPS 2 | 510.0 | 1,127 | 1,237 | 1,206 | 621.0 | 1,214 | 814.0 | - | 1,122 | - | 1,056 | 896.0 | 1,121 | 222.0 | 1,044 | 825.7 |
| Dividend per Share 2 | - | - | 150.0 | - | 980.0 | - | 180.0 | - | 180.0 | - | - | 180.0 | 180.0 | 400.0 | 180.0 | 180.0 |
| Announcement Date | 2/9/22 | 4/22/22 | 8/17/22 | 10/25/22 | 2/8/23 | 4/24/23 | 7/27/23 | 7/27/23 | 10/26/23 | 2/6/24 | 4/26/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 8.66% | 5.8% | 10.1% | 11.1% | 8.69% | 9.3% | 9.26% | 9.26% |
| ROA (Net income/ Total Assets) | 0.53% | 0.4% | 0.61% | 0.68% | 0.54% | 0.6% | 0.6% | 0.6% |
| Assets 1 | 353,247 | 380,534 | 422,865 | 494,850 | 468,737 | 486,281 | 512,410 | 529,400 |
| Book Value Per Share 2 | 31,402 | 26,503 | 35,666 | 39,505 | - | 43,069 | 46,391 | 49,266 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 3/3/20 | 2/5/21 | 2/9/22 | 2/8/23 | 2/6/24 | - | - | - |
1KRW in Billions2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
A-
Sell
Buy
Mean consensus
BUY
Number of Analysts
21
Last Close Price
14,870
KRW
Average target price
17,152
KRW
Spread / Average Target
+15.35%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +14.38% | 8.05B | |
| +17.30% | 562B | |
| +17.76% | 304B | |
| +24.61% | 256B | |
| +24.87% | 212B | |
| +26.24% | 191B | |
| +32.89% | 172B | |
| +9.79% | 164B | |
| +7.86% | 151B | |
| +8.94% | 136B |
- Stock Market
- Equities
- A316140 Stock
- Financials Woori Financial Group Inc.
