Woori Financial Group Inc. logo

Woori Financial Group Inc.

WF | NYSE
Chart Builder DCF Calculator
$66.67
-$0.58 (-0.86%)
Nov 2, 2026, 2:10 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
3.22T 3.16T 3.23T 3.34T 2.91T 2.93T 3.11T 2.76T 2.81T 2.52T 2.63T 3.06T 3.08T 3.4T 3.32T 3.19T 3.08T 2.92T 2.76T 2.58T 2.28T 1.68T
Depreciation & Amortization
631.87B 941.17B 1.25T 1.24T 1.22T 1.2T 1.16T 1.12T 1.07T 1.02T 993.18B 976.25B 968.39B 956.39B 929.31B 890.25B 856.83B 871.81B 791.9B 720.83B 653.71B 535.93B
Stock-Based Compensation
-23.06B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.71T 1.71T 3.36T 3.36T
Other Working Capital
31.97T 23.2T 9.23T -419.68B -9.22T -12.69T -13.48T -8.33T 913.23B -3.35T -4.12T 13.42T 6.36T 5.07T 16.3T -8.24T -3.07T 2.48T -5.67T -3.17T -7.41T 2.46T
Other Non-Cash Items
-64.52B -341.69B -923.65B -1.38T 506.11B 1.29T 2.02T 1.97T 1.81T 3.79T 1.23T 1.17T 1.42T -1.15T 1.21T 1.35T 398.18B -182.98B -2.32T -2.18T -3.51T -2.79T
Deferred Income Tax
405.88B 652.62B 862.66B 871.54B 917.72B 956.37B 1.05T 901.35B 946.28B 871.91B 890.56B 1.06T 1.09T 1.19T 1.16T 1.1T 1.05T 994.48B 924.77B 863B 706.68B 514.06B
Change in Working Capital
31.97T 23.2T 9.23T -419.68B -9.22T -12.69T -13.48T -8.33T 913.23B -3.35T -4.12T 13.42T 6.36T 5.07T 16.3T -8.24T -3.07T 2.48T -5.67T -3.17T -7.41T 2.46T
Operating Cash Flow
36.14T 27.61T 13.64T 3.65T -3.67T -6.32T -6.13T -1.58T 7.55T 4.85T 1.62T 19.69T 12.92T 9.47T 22.92T -1.7T 2.33T 7.08T -1.8T 518.87B -3.93T 5.75T
Capital Expenditures
-415.26B -474.43B -506.43B -327.89B -404.78B -411.79B -411.98B -481.45B -429.18B -411.5B -393.2B -345.16B -353.9B -354.25B -347.63B -308.52B -312.91B -256.27B -258.14B -268.97B -252.2B -260.6B
Cash Acquisitions
-959.32B -784.84B -898.59B -1.04T -337.29B -672.56B -664.7B -682.99B -699.31B -686.73B -829.83B -1.22T -1.13T -952.82B -662.62B -62.66B 24.18B n/a -27.33B -340.39B -308.73B -308.73B
Purchase of Investments
-61.63T -75.44T -69.27T -60.16T -50.48T -48.21T -46.4T -40.93T -42.22T -40.63T -40.93T -41.79T -45.89T -43.22T -43.4T -48.17T -45.62T -48.41T -49.2T -41.52T -37.43T -37.26T
Sales Maturities Of Investments
50.03T 67.24T 60.59T 56.78T 54.11T 47.15T 47.47T 47.1T 41.98T 41.57T 39.96T 38.08T 40.4T 40.93T 37.34T 39.38T 34.69T 35.85T 38.63T 36.82T 37.79T 35.63T
Other Investing Acitivies
-27.36T -9.48T 20.09B -25.63B -132.63B -176.23B -220.65B -289.7B -193.44B -245.13B -290.35B -189.67B -191.22B -60.84B 68.12B 23.26B 52.26B 29.13B 85.81B 47.76B 9.99B -60.55B
Investing Cash Flow
-40.24T -18.86T -9.88T -4.62T 2.91T -2.12T -34.3B 4.94T -1.33T -172.04B -2.25T -5.32T -7.06T -3.62T -6.97T -9.07T -11.05T -12.65T -10.67T -5.17T -132.74B -2.21T
Debt Repayment
13.75T 8.15T 9.74T -1.13T 7.66T 2.52T 2.34T 4.43T -2.22T -2.06T -1.06T -7.56T -5.7T -429.51B 2.21T 11.81T 12.65T 11.49T 9.92T 7.51T 5.64T -588.97B
Common Stock Repurchased
-205.7B -235.45B -150B -149.99B -149.85B -20.66B -136.7B -148.6B -271.24B -294.88B -158.17B -146.27B -23.64B n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-1.03T -292.4B -292.4B -279.31B -266.22B -266.22B -266.22B -267.69B -265.27B -265.27B -265.27B -130.69B -109.21B -109.21B -109.21B -109.21B -108.34B -108.34B -108.34B -108.34B n/a n/a
Other Financial Acitivies
-2.49T -8.38T -1.61T -2.68T -1.99T -1.46T -700.9B 277.66B -189.92B -1.15T -1.4T -1.28T -413.19B -388.31B -180.28B -213.51B -1.5T -410.07B -731.74B -679.61B -76.74B -785.47B
Financial Cash Flow
10.02T -758.2B 7.69T -4.24T 5.26T 781.98B 1.25T 4.3T -2.92T -3.75T -2.86T -9.1T -6.24T -927.03B 1.92T 11.49T 11.04T 10.97T 9.08T 6.72T 5.57T -1.37T
Net Cash Flow
-30.01T 8.96T 11.22T -4.25T 4.54T -6.33T -3.28T 7.59T 3.78T 947.21B -3.66T 16.61T 11.67T 17.93T 30.98T 2.52T 3.93T 6.23T -2.43T 2.26T 973.73B 1.4T
Free Cash Flow
35.73T 27.14T 13.14T 3.32T -4.07T -6.73T -6.54T -2.07T 7.13T 4.44T 1.23T 19.35T 12.56T 9.12T 22.58T -2.01T 2.01T 6.82T -2.06T 249.9B -4.18T 5.49T
Adj. Free Cash Flow
35.75T 27.14T 13.14T 3.32T -4.07T -6.73T -6.54T -2.07T 7.13T 4.44T 1.23T 19.35T 12.56T 9.12T 22.58T -2.01T 2.01T 6.82T -3.77T -1.46T -7.53T 2.13T
Maintenance CapEx
-314.71B -429.08B -506.43B -317.97B -274.1B -159.73B -82.38B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -54.48B -139.93B -204.77B -260.6B
Growth CapEx
-100.55B -45.35B n/a -9.92B -130.68B -252.06B -329.61B -481.45B -429.18B -411.5B -393.2B -345.16B -353.9B -354.25B -347.63B -308.52B -312.91B -256.27B -203.66B -129.04B -47.43B n/a
Owner Earnings
35.83T 27.18T 13.14T 3.33T -3.94T -6.48T -6.21T -1.58T 7.55T 4.85T 1.62T 19.69T 12.92T 9.47T 22.92T -1.7T 2.33T 7.08T -1.86T 378.94B -4.13T 5.49T

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.