investorscraft@gmail.com

Intrinsic ValueWoori Financial Group Inc. (WF)

Previous Close$62.08
Intrinsic Value
Upside potential
Previous Close
$62.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Woori Financial Group Inc. operates as a leading financial services provider in South Korea, offering a comprehensive suite of banking, securities, insurance, and asset management services. The company generates revenue primarily through interest income from loans, fees from financial products, and investment gains. Its diversified portfolio allows it to serve retail, corporate, and institutional clients, positioning it as a key player in Korea’s competitive financial sector. Woori leverages its extensive branch network and digital banking platforms to maintain market share, competing with domestic giants like KB Financial and Shinhan Financial. The group’s strategic focus on digital transformation and cross-selling financial products enhances its ability to capture growth in both traditional and emerging financial markets. Regulatory expertise and strong brand recognition further solidify its standing as a trusted financial institution in the region.

Revenue Profitability And Efficiency

Woori Financial Group reported revenue of KRW 11.47 trillion for FY 2024, with net income reaching KRW 3.09 trillion, reflecting a robust profitability margin. Diluted EPS stood at KRW 11,847.09, indicating efficient earnings distribution. However, operating cash flow was negative at KRW -9.54 trillion, likely due to significant liquidity management activities, while capital expenditures totaled KRW -221.9 billion, suggesting disciplined investment in infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its KRW 3.09 trillion net income, demonstrating strong core profitability. Capital efficiency is evident in its ability to generate substantial returns despite a competitive interest rate environment. The negative operating cash flow may reflect short-term liquidity adjustments rather than structural weaknesses, given the solid net income performance.

Balance Sheet And Financial Health

Woori maintains a solid balance sheet with KRW 14.61 trillion in cash and equivalents, providing ample liquidity. Total debt stands at KRW 76.92 trillion, which is manageable given its diversified revenue streams and established market position. The company’s financial health appears stable, supported by its ability to service obligations and invest in growth initiatives.

Growth Trends And Dividend Policy

Woori’s growth is driven by its diversified financial services and digital banking expansion. The company paid a dividend of KRW 1.84 per share, reflecting a commitment to shareholder returns. Future growth may hinge on its ability to innovate in fintech and capture market share in high-margin segments like wealth management.

Valuation And Market Expectations

The market likely values Woori based on its steady profitability and strong position in Korea’s financial sector. Investors may focus on its ability to sustain earnings growth amid economic fluctuations and regulatory changes. The current valuation reflects confidence in its long-term stability and strategic initiatives.

Strategic Advantages And Outlook

Woori’s strategic advantages include its diversified revenue streams, strong brand, and digital transformation efforts. The outlook remains positive, supported by Korea’s stable financial ecosystem and the group’s proactive adaptation to industry trends. Challenges include interest rate volatility and competition, but its established market presence positions it well for sustained performance.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount