Woori Investment Bank Co Ltd
KRX:010050

Watchlist Manager
Woori Investment Bank Co Ltd Logo
Woori Investment Bank Co Ltd
KRX:010050
Watchlist
Price: 707 KRW
Market Cap: 618.1B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+90%
5Y
+165%
10Y
+153%
Operating Income
+
3Y
+83%
5Y
+148%
10Y
+270%
Net Income
+
3Y
+47%
5Y
+274%
10Y
-

Earnings Waterfall
Woori Investment Bank Co Ltd

Revenue
432.5B KRW
Cost of Revenue
-6.6B KRW
Gross Profit
425.9B KRW
Operating Expenses
-91.1B KRW
Operating Income
334.8B KRW
Other Expenses
-255B KRW
Net Income
79.8B KRW

Income Statement
Woori Investment Bank Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023
Revenue
Revenue
170 957
N/A
174 087
+2%
164 623
-5%
135 747
-18%
87 282
-36%
81 267
-7%
72 998
-10%
67 575
-7%
92 575
+37%
95 914
+4%
111 526
+16%
122 018
+9%
133 534
+9%
150 456
+13%
153 862
+2%
170 492
+11%
186 500
+9%
192 284
+3%
190 805
-1%
169 414
-11%
163 215
-4%
177 308
+9%
195 782
+10%
204 528
+4%
202 472
-1%
192 252
-5%
189 659
-1%
204 232
+8%
228 130
+12%
247 671
+9%
252 855
+2%
256 158
+1%
255 933
0%
268 866
+5%
291 714
+8%
303 064
+4%
331 682
+9%
350 429
+6%
366 369
+5%
406 285
+11%
432 506
+6%
Gross Profit
Cost of Revenue
(51 056)
(76 302)
(70 075)
(64 038)
(27 757)
(24 678)
(22 935)
(15 603)
(20 507)
(20 096)
(19 251)
(19 526)
(15 152)
(10 943)
(6 943)
(2 546)
(2 786)
(2 910)
(3 208)
(3 267)
(3 506)
(4 447)
(4 818)
(4 962)
(4 940)
(4 302)
(4 183)
(4 872)
(4 999)
(5 468)
(5 672)
(5 525)
(5 853)
(6 504)
(7 229)
(7 431)
(7 784)
(7 490)
(6 908)
(6 740)
(6 563)
Gross Profit
119 901
N/A
97 786
-18%
94 548
-3%
71 709
-24%
59 525
-17%
56 589
-5%
50 064
-12%
51 972
+4%
72 069
+39%
75 819
+5%
92 276
+22%
102 492
+11%
118 383
+16%
139 513
+18%
146 919
+5%
167 946
+14%
183 714
+9%
189 374
+3%
187 597
-1%
166 147
-11%
159 708
-4%
172 860
+8%
190 963
+10%
199 566
+5%
197 530
-1%
187 948
-5%
185 474
-1%
199 360
+7%
223 132
+12%
242 205
+9%
247 185
+2%
250 632
+1%
250 080
0%
262 361
+5%
284 484
+8%
295 633
+4%
323 898
+10%
342 939
+6%
359 461
+5%
399 545
+11%
425 943
+7%
Operating Income
Operating Expenses
(29 286)
(43 379)
(73 641)
(85 316)
(70 832)
(57 223)
(25 833)
(11 751)
(15 848)
(14 643)
(13 798)
(18 825)
(19 527)
(20 640)
(21 550)
(17 734)
(19 977)
(20 541)
(21 241)
(21 651)
(24 904)
(28 250)
(28 238)
(32 908)
(32 603)
(35 739)
(36 449)
(37 271)
(40 080)
(43 603)
(46 430)
(47 800)
(54 782)
(53 280)
(54 429)
(59 920)
(74 077)
(77 586)
(80 804)
(86 166)
(91 119)
Selling, General & Administrative
(13 337)
(13 515)
(13 065)
(13 289)
(12 476)
(11 736)
(12 275)
(9 101)
(11 617)
(11 836)
(10 975)
(11 655)
(12 447)
(12 654)
(13 390)
(14 314)
(15 195)
(15 888)
(16 782)
(17 536)
(18 141)
(19 046)
(21 636)
(28 471)
(26 931)
(27 919)
(28 155)
(28 971)
(29 949)
(34 209)
(35 173)
(36 357)
(40 050)
(42 853)
(45 931)
(48 248)
(52 187)
(52 900)
(55 632)
(57 443)
(55 606)
Depreciation & Amortization
(1 027)
0
(623)
(512)
(665)
(641)
(633)
(449)
(583)
(563)
(533)
(516)
(570)
(569)
(579)
(628)
(641)
(722)
(806)
(841)
(880)
(909)
(931)
(977)
(1 212)
(1 524)
(1 803)
(2 212)
(2 394)
(2 469)
(2 614)
(2 681)
(2 801)
(2 981)
(3 152)
(3 243)
(3 376)
(3 523)
(3 767)
(4 188)
(4 587)
Other Operating Expenses
(14 922)
(29 864)
(59 954)
(71 515)
(57 692)
(44 846)
(12 925)
(2 201)
(3 648)
(2 244)
(2 290)
(6 653)
(6 510)
(7 417)
(7 581)
(2 792)
(4 141)
(3 931)
(3 654)
(3 274)
(5 883)
(8 295)
(5 671)
(3 459)
(4 459)
(6 296)
(6 492)
(6 087)
(7 737)
(6 925)
(8 643)
(8 761)
(11 931)
(7 447)
(5 346)
(8 430)
(18 513)
(21 163)
(21 404)
(24 535)
(30 927)
Operating Income
90 615
N/A
54 406
-40%
20 906
-62%
(13 608)
N/A
(11 307)
+17%
(633)
+94%
24 232
N/A
40 221
+66%
56 222
+40%
61 176
+9%
78 478
+28%
83 668
+7%
98 855
+18%
118 873
+20%
125 369
+5%
150 212
+20%
163 737
+9%
168 833
+3%
166 356
-1%
144 497
-13%
134 805
-7%
144 611
+7%
162 726
+13%
166 658
+2%
164 929
-1%
152 211
-8%
149 027
-2%
162 089
+9%
183 051
+13%
198 600
+8%
200 753
+1%
202 833
+1%
195 297
-4%
209 081
+7%
230 055
+10%
235 713
+2%
249 821
+6%
265 353
+6%
278 657
+5%
313 379
+12%
334 824
+7%
Pre-Tax Income
Interest Income Expense
(132 472)
(120 890)
(109 732)
(84 618)
(69 225)
(52 293)
(42 977)
(38 149)
(50 679)
(53 021)
(69 215)
(73 038)
(86 164)
(104 309)
(106 909)
(129 013)
(144 720)
(147 108)
(143 341)
(122 085)
(112 264)
(121 680)
(128 913)
(133 927)
(125 588)
(109 687)
(105 769)
(108 508)
(129 578)
(135 610)
(131 677)
(134 072)
(119 039)
(118 106)
(130 691)
(131 090)
(140 598)
(157 676)
(169 956)
(190 213)
(227 736)
Non-Reccuring Items
0
0
0
(389)
(889)
0
0
(100)
0
0
0
(640)
0
0
0
(822)
0
0
(2 840)
(2 018)
0
0
0
0
0
(367)
(686)
(786)
0
0
0
(50)
0
0
0
(1)
0
0
0
(427)
(441)
Gain/Loss on Disposition of Assets
0
0
85
85
200
0
0
2
0
0
0
0
217
238
0
363
0
0
0
0
0
0
0
0
0
0
(20)
(449)
(378)
0
0
71
0
16
18
19
0
4
3
1
0
Total Other Income
2 989
2 386
320
(227)
35
324
(182)
2
(9)
(142)
(74)
98
87
(47)
187
(220)
(80)
34
13
(99)
(96)
15
82
(110)
34
(21)
(12)
14
49
(284)
(288)
57
23
4
2
(187)
(291)
(407)
(1 014)
(1 175)
(1 055)
Pre-Tax Income
(38 867)
N/A
(64 098)
-65%
(88 420)
-38%
(98 755)
-12%
(81 186)
+18%
(52 602)
+35%
(18 926)
+64%
1 976
N/A
5 535
+180%
8 014
+45%
9 191
+15%
10 088
+10%
12 996
+29%
14 756
+14%
18 647
+26%
20 520
+10%
18 937
-8%
21 759
+15%
20 188
-7%
20 295
+1%
22 446
+11%
22 947
+2%
33 896
+48%
32 621
-4%
39 376
+21%
42 137
+7%
42 541
+1%
52 360
+23%
53 145
+1%
62 706
+18%
68 788
+10%
68 839
+0%
76 284
+11%
90 997
+19%
99 384
+9%
104 455
+5%
108 931
+4%
107 275
-2%
107 690
+0%
121 565
+13%
105 593
-13%
Net Income
Tax Provision
5 175
5 943
6 578
3 096
(5 223)
(6 041)
(3 712)
415
437
835
947
347
247
(14)
(791)
3 351
2 759
3 023
3 301
(1 182)
(1 111)
(1 231)
(1 773)
743
(125)
(1 173)
(1 989)
998
1 245
(233)
(1 062)
(5 902)
(9 694)
(15 459)
(20 101)
(24 530)
(26 024)
(26 049)
(25 977)
(29 771)
(25 780)
Income from Continuing Operations
(33 692)
(58 155)
(81 842)
(95 659)
(86 409)
(58 644)
(22 638)
2 391
5 973
8 850
10 139
10 435
13 244
14 742
17 855
23 872
21 696
24 783
23 490
19 112
21 334
21 715
32 123
33 364
39 251
40 964
40 550
53 358
54 388
62 470
67 724
62 937
66 588
75 537
79 282
79 924
82 908
81 226
81 713
91 794
79 813
Income to Minority Interest
(3 750)
(48)
(525)
638
426
277
158
(50)
(51)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(37 443)
N/A
(58 203)
-55%
(82 367)
-42%
(95 021)
-15%
(85 983)
+10%
(58 368)
+32%
(22 481)
+61%
2 341
N/A
5 922
+153%
8 849
+49%
10 139
+15%
10 435
+3%
13 244
+27%
14 742
+11%
17 855
+21%
23 872
+34%
21 696
-9%
24 783
+14%
23 490
-5%
19 112
-19%
21 334
+12%
21 715
+2%
32 123
+48%
33 364
+4%
39 251
+18%
40 964
+4%
40 550
-1%
53 358
+32%
54 388
+2%
62 470
+15%
67 724
+8%
62 937
-7%
66 588
+6%
58 532
-12%
62 277
+6%
79 924
+28%
82 908
+4%
81 226
-2%
81 713
+1%
91 794
+12%
79 813
-13%
EPS (Diluted)
-656.89
N/A
-625.83
+5%
-234.66
+63%
-270.71
-15%
-300.63
-11%
-155.64
+48%
-45.23
+71%
5.12
N/A
11.91
+133%
17.8
+49%
20.4
+15%
20.98
+3%
26.64
+27%
29.65
+11%
35.91
+21%
48.03
+34%
43.65
-9%
49.86
+14%
47.26
-5%
39.08
-17%
31.09
-20%
31.65
+2%
46.82
+48%
48.63
+4%
57.21
+18%
59.71
+4%
59.13
-1%
77.78
+32%
79.28
+2%
91.06
+15%
98.72
+8%
89.27
-10%
76.17
-15%
66.96
-12%
71.24
+6%
91.43
+28%
94.85
+4%
92.92
-2%
93.48
+1%
105.01
+12%
91.31
-13%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.