Valuation Woori Financial Group Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 17/11/2025			5-day change	1st Jan Change
26,500.00 ^KRW	-1.12%		+3.11%	+72.41%

11-06	Woori Financial Group Inc. acquired 5% stake in BDACS Inc.	CI
10-31	Woori Financial Group Inc. Reports Earnings Results for the Third Quarter Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,027,665	9,246,339	8,409,072	9,774,642	11,412,802	19,371,342	-	-
Change	-	31.57%	-9.06%	16.24%	16.76%	69.73%	-	-
Enterprise Value (EV)	7,027,665	9,246,339	8,409,072	9,774,642	11,412,802	19,371,342	19,371,342	19,371,342
Change	-	31.57%	-9.06%	16.24%	16.76%	69.73%	0%	0%
P/E ratio	5.59x	3.65x	2.76x	4.02x	3.89x	5.97x	5.86x	5.5x
PBR	0.37x	0.36x	0.29x	0.35x	0.33x	0.57x	0.53x	0.5x
PEG	-	0x	0.1x	-0.2x	0.2x	0.5x	3.26x	0.84x
Capitalization / Revenue	1x	1.09x	0.81x	1.01x	1.14x	1.79x	1.7x	1.65x
EV / Revenue	0x	0x	0x	0x	0x	1.79x	1.7x	1.65x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.3x	3.05x	2.96x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	360	900	1,130	1,000	1,200	1,344	1,398	1,515
Rate of return	3.7%	7.09%	9.78%	7.69%	7.81%	5.07%	5.28%	5.72%
EPS ²	1,742	3,481	4,191	3,230	3,950	4,439	4,519	4,817
Distribution rate	20.7%	25.9%	27%	31%	30.4%	30.3%	30.9%	31.4%
Net sales ¹	7,013	8,456	10,407	9,690	10,025	10,831	11,391	11,707
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,080	3,660	4,463	3,513	5,971	5,872	6,354	6,552
Net income ¹	1,515	2,588	3,352	2,517	3,086	3,301	3,318	3,485
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	9,730.00	12,700.00	11,550.00	13,000.00	15,370.00	26,500.00	26,500.00	26,500.00
Nbr of stocks (in thousands)	722,268	728,058	728,058	751,896	742,538	730,994	-	-
Announcement Date	05/02/21	09/02/22	08/02/23	06/02/24	07/02/25	-	-	-

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.	5.97x	-	-	5.07%	13.27B
JPMORGAN CHASE & CO.	14.77x	-	-	1.93%	818B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.98x	-	-	5.19%	383B
BANK OF AMERICA CORPORATION	13.45x	-	-	2.11%	376B
CHINA CONSTRUCTION BANK CORPORATION	5.86x	-	-	5.06%	283B
WELLS FARGO & COMPANY	13.2x	-	-	2.04%	262B
HSBC HOLDINGS PLC	12.15x	-	-	4.9%	247B
BANK OF CHINA LIMITED	5.98x	-	-	5.14%	244B
ROYAL BANK OF CANADA	15.09x	-	-	2.91%	207B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.15x	-	-	2.99%	178B
Average	10.56x			3.73%	301.14B
Weighted average by Cap.	11.47x			3.32%