Financials Woori Financial Group Inc.

Stocks

A316140

KR7316140003

Banks

End-of-day quote Korea S.E. Other stock markets 17/06/2026			5-day change	1st Jan Change
32,150.00 ^KRW	-2.72%		+7.89%	+14.82%

06-10	Tranche Update on Woori Financial Group Inc.'s Equity Buyback Plan announced on February 6, 2026.	CI
06-09	Woori Financial Group Inc' s Equity Buyback announced on February 6, 2026, has closed with 5,986,638 shares, representing 0.82% for KRW 199,999.88 million.	CI

Projected Income Statement: Woori Financial Group Inc.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	8,456	10,407	9,690	10,025	10,957	11,705	12,255	12,687
Change	-	23.06%	-6.89%	3.46%	9.3%	6.83%	4.7%	3.53%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	3,660	4,463	3,513	5,971	5,777	6,336	6,728	7,039
Change	-	21.94%	-21.29%	69.98%	-3.25%	9.68%	6.18%	4.62%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	3,749	4,523	3,531	4,223	4,116	4,483	4,912	5,238
Change	-	20.65%	-21.94%	19.59%	-2.54%	8.93%	9.57%	6.63%
Net income ¹	2,588	3,352	2,517	3,086	3,141	3,197	3,510	3,752
Change	-	29.51%	-24.91%	22.62%	1.79%	1.78%	9.78%	6.9%
Announcement Date	09/02/22	08/02/23	06/02/24	07/02/25	06/02/26	-	-	-

¹KRW in Billions

Estimates

Fiscal Period: December	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1
Net sales ¹	2,074	2,143	2,262	2,393	2,556	2,669	2,788	2,637	2,618	2,475	2,329	2,701	2,752	2,712	1,859	2,763	2,789	2,773	2,783	2,758	3,039	3,039	3,009	2,978
Change	-	3.31%	5.57%	5.81%	6.81%	4.4%	4.47%	-5.43%	-0.7%	-5.47%	-5.9%	15.98%	1.89%	-1.46%	-31.44%	48.6%	0.94%	-0.57%	0.36%	-0.9%	10.19%	0.01%	-1.01%	-1.03%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,119	1,092	583.8	1,228	2,432	1,271	-468.7	1,252	1,452	1,223	949.7	1,517	1,662	1,655	1,137	1,303	1,616	1,562	1,292	1,335	1,737	1,728	1,482	-
Change	-	-2.39%	-46.55%	110.43%	97.99%	-47.76%	-136.89%	367.14%	15.93%	-15.72%	-22.38%	59.74%	9.58%	-0.44%	-31.3%	14.6%	24.02%	-3.34%	-17.29%	3.33%	30.12%	-0.51%	-14.26%	-
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	1,076	1,135	596.2	1,227	1,303	1,288	705	1,271	878	1,247	135.6	1,144	1,067	1,200	812.4	863	1,185	1,530	535.5	848	1,301	1,312	858	-
Change	-	5.51%	-47.49%	105.87%	6.16%	-1.12%	-45.27%	80.21%	-30.89%	42.02%	-89.12%	743.15%	-6.69%	12.42%	-32.28%	6.23%	37.35%	29.07%	-65%	58.37%	53.38%	0.85%	-34.59%	-
Net income ¹	748.2	778.6	389.7	884.2	922.7	899.8	462.5	911.3	627.3	899.4	78.37	824.5	849	903.6	450	616	934.6	1,244	345.3	604	972	950.7	650.7	-
Change	-	4.06%	-49.95%	126.92%	4.36%	-2.49%	-48.6%	97.03%	-31.17%	43.38%	-91.29%	952.1%	2.98%	6.43%	-50.2%	36.9%	51.73%	33.1%	-72.24%	74.91%	60.93%	-2.19%	-31.56%	-
Announcement Date	21/07/21	25/10/21	09/02/22	22/04/22	17/08/22	25/10/22	08/02/23	24/04/23	27/07/23	26/10/23	06/02/24	26/04/24	25/07/24	25/10/24	07/02/25	25/04/25	25/07/25	28/10/25	06/02/26	24/04/26	-	-	-	-

¹KRW in Billions

Estimates

Fiscal Period: December	2023 S1
Net sales ¹	5,255
Change	-
EBITDA	-
Change	-
EBIT	-
Change	-
Charge d'intérêts	-
Earnings before Tax (EBT) ¹	2,149
Change	-
Net income ¹	1,539
Change	-
Announcement Date	27/07/23

¹KRW in Billions

Estimates

Forecast Balance Sheet: Woori Financial Group Inc.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	09/02/22	08/02/23	06/02/24	07/02/25	06/02/26	-	-	-

Estimates

Cash Flow Forecast: Woori Financial Group Inc.

Fiscal Period: December	2020	2021	2022	2023	2024	2025
CAPEX ¹	149,341	119,255	172,876	164,696	221,856	325,952
Change	-	-20.15%	44.96%	-4.73%	34.71%	46.92%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	12/03/21	15/03/22	07/03/23	06/03/24	05/03/25	04/03/26

¹KRW in Million

Estimates

Forecast Financial Ratios: Woori Financial Group Inc.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	43.28%	42.88%	36.25%	59.56%	52.72%	54.13%	54.9%	55.48%
EBT Margin (%)	-	44.34%	43.47%	36.44%	42.12%	37.56%	38.3%	40.08%	41.29%
Net margin (%)	-	30.6%	32.21%	25.97%	30.78%	28.67%	27.31%	28.64%	29.57%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	0.61%	0.68%	0.54%	0.6%	0.56%	0.53%	0.55%	0.55%
ROE	-	10.1%	11.08%	8.69%	8.91%	9.1%	8.88%	9.04%	9.13%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	900	1,130	1,000	1,200	1,360	1,487	1,641	1,845
Change	-	-	25.56%	-11.5%	20%	13.33%	9.35%	10.31%	12.47%
Book Value Per Share ¹	-	35,666	39,505	37,327	45,998	44,037	51,135	54,705	58,641
Change	-	-	10.76%	-5.51%	23.23%	-4.26%	16.12%	6.98%	7.19%
EPS ¹	-	3,481	4,191	3,230	3,950	4,075	4,347	4,834	5,270
Change	-	-	20.4%	-22.93%	22.29%	3.16%	6.69%	11.2%	9.02%
Nbr of stocks (in thousands)	-	728,058	728,058	751,896	742,538	730,994	730,994	730,994	730,994
Announcement Date	-	09/02/22	08/02/23	06/02/24	07/02/25	06/02/26	-	-	-