Valuation Woori Financial Group Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 17/04/2026			5-day change	1st Jan Change
35,700.00 ^KRW	+0.14%		+4.54%	+27.50%

03-23	Woori Financial Group Inc. Approves Year End Dividend for the Fiscal Year Ended December 31, 2025	CI
03-23	Woori Financial Group Inc. Announces Board and Board Committee Appointments, Effective March 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,246,339	8,409,072	9,774,642	11,412,802	20,467,833	26,096,487	-	-
Change	-	-9.06%	16.24%	16.76%	79.34%	27.5%	-	-
Enterprise Value (EV)	9,246,339	8,409,072	9,774,642	11,412,802	20,467,833	26,096,487	26,096,487	26,096,487
Change	-	-9.06%	16.24%	16.76%	79.34%	27.5%	0%	0%
P/E ratio	3.65x	2.76x	4.02x	3.89x	6.87x	7.8x	7.26x	6.29x
PBR	0.36x	0.29x	0.35x	0.33x	0.64x	0.71x	0.66x	0.6x
PEG	-	0.1x	-0.2x	0.2x	2.17x	0.6x	0.98x	0.4x
Capitalization / Revenue	1.09x	0.81x	1.01x	1.14x	1.87x	2.23x	2.14x	2.04x
EV / Revenue	0x	0x	0x	0x	0x	2.23x	2.14x	2.04x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.1x	3.91x	3.66x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	900	1,130	1,000	1,200	1,360	1,501	1,613	1,836
Rate of return	7.09%	9.78%	7.69%	7.81%	4.86%	4.21%	4.52%	5.14%
EPS ²	3,481	4,191	3,230	3,950	4,075	4,576	4,915	5,674
Distribution rate	25.9%	27%	31%	30.4%	33.4%	32.8%	32.8%	32.4%
Net sales ¹	8,456	10,407	9,690	10,025	10,957	11,712	12,186	12,822
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,660	4,463	3,513	5,971	5,777	6,364	6,673	7,135
Net income ¹	2,588	3,352	2,517	3,086	3,141	3,323	3,553	3,929
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	12,700.00	11,550.00	13,000.00	15,370.00	28,000.00	35,700.00	35,700.00	35,700.00
Nbr of stocks (in thousands)	728,058	728,058	751,896	742,538	730,994	730,994	-	-
Announcement Date	09/02/22	08/02/23	06/02/24	07/02/25	06/02/26	-	-	-

¹KRW in Billions²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WOORI FINANCIAL GROUP INC.	7.8x	-	-	4.21%	17.86B
JPMORGAN CHASE & CO.	13.92x	-	-	2.03%	831B
BANK OF AMERICA CORPORATION	12.05x	-	-	2.19%	384B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.93x	-	-	5.24%	372B
HSBC HOLDINGS PLC	11.88x	-	-	4.42%	317B
CHINA CONSTRUCTION BANK CORPORATION	5.82x	-	-	5.23%	296B
BANK OF CHINA LIMITED	6.01x	-	-	5.2%	257B
ROYAL BANK OF CANADA	15.66x	-	-	2.75%	250B
WELLS FARGO & COMPANY	11.67x	-	-	2.31%	249B
COMMONWEALTH BANK OF AUSTRALIA	27.49x	-	-	2.84%	214B
Average	11.82x			3.64%	318.87B
Weighted average by Cap.	12.01x			3.36%