株探米国株
英語
エドガーで原本を確認する
6-K 1 d61394d6k.htm FORM 6-K Form 6-K Table of Contents
 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

Form 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

For the month of November 2025

Commission File Number: 001-31811

 

 

Woori Financial Group Inc.

(Translation of registrant’s name into English)

 

 

51, Sogong-ro, Jung-gu, Seoul, 04632, Korea

(Address of principal executive office)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒   Form 40-F ☐

 

 
 


Table of Contents


Table of Contents

Summary of 2025 Third Quarter Business Report

Table of Contents

 

I.

    INTRODUCTION OF THE COMPANY      5  

II.

    BUSINESS OVERVIEW      5  
    1.      Results of Operations      5  
    2.      Funding Sources and Uses of Funds      5  
    3.      Other Information Necessary for Making Investment Decisions      6  

III.

    FINANCIAL INFORMATION      11  
    1.      Condensed Financial Statements (Consolidated)      11  
    2.      Condensed Financial Statements (Separate)      13  
    3.      Dividend Information      15  

IV.

    INDEPENDENT AUDITOR’S OPINION      15  
    1.      Independent Auditor’s Opinion      15  
    2.      Compensation to the Independent Auditor      16  

V.

    CORPORATE GOVERNANCE      17  

VI.

    SHAREHOLDER INFORMATION      17  
    1.      Share Distribution      17  
    2.      Stock Price and Stock Market Performance      18  

VII.

    DIRECTORS AND EMPLOYEE INFORMATION      19  
    1.      Directors and Executives      19  
    2.      Employee Status      20  
    3.      Directors’ Compensation      20  

VIII.

    INTERNAL CONTROLS      20  

 

3


Table of Contents

Except where indicated otherwise, financial information contained in this document (including the attached financial statements) has been prepared in accordance with the Korean equivalent of International Financial Reporting Standards (“Korean IFRS”), which differ in certain important respects from generally accepted accounting principles in the United States.

All references to “Woori Financial Group,” “we,” “us” or the “Company” are to Woori Financial Group Inc. and, unless the context requires otherwise, its subsidiaries. In addition, all references to “Won” or “KRW” in this document are to the currency of the Republic of Korea.

 

4


Table of Contents
I.

Introduction of the Company

This section has been omitted for quarterly business reports, pursuant to Korean regulations (revised in March 2022) that allow for such omissions. For information on this section, please refer to the Form 6-K furnished to the Securities and Exchange Commission on August 14, 2025 under the title “Summary of 2025 First Half Business Report.”

 

II.

Business Overview

 

1.

Results of Operations

 

    

(units: billions of Won)

 

Type

   2025 3Q      2024      2023  

Operating income

     2,966        4,255        3,499  

Non-operating income (expense)

     614        (32      18  

Income before income tax

     3,580        4,223        3,517  

Income tax expense (-)

     694        1,051        891  

Net income

     2,886        3,171        2,627  

Controlling Interest

     2,796        3,086        2,506  

Non-controlling Interest

     90        85        121  

Note 1) Based on K-IFRS consolidated financial statements

 

2.

Funding Sources and Uses of Funds

 

a.

Sources of Funds

 

For the periods indicated other than as noted below                    (units: millions of Won, %)  

Classification

   Funding Source    2025 3Q      2024      2023  
   Average
Balance
     Interest
Rate
     Proportion      Average
Balance
     Interest
Rate
     Proportion      Average
Balance
     Interest
Rate
     Proportion  

Source

   Deposits      357,760,082        2.46        67.07        351,584,810        2.88        69.89        324,824,465        2.83        68.98  
   Borrowings      26,251,249        3.42        4.92        28,000,803        4.09        5.57        28,052,983        4.02        5.96  
   Debentures      49,127,331        3.64        9.21        43,989,333        4.00        8.74        42,458,653        3.55        9.02  
   Others      64,174,894        —         12.04        44,591,752               8.86        42,829,998        —         9.09  
   Total Liabilities      497,313,556        —         93.24        468,166,698               93.06        438,166,099        —         93.05  

Total Equity

     36,071,324        —         6.76        34,913,425               6.94        32,708,219        —         6.95  
Total Liabilities & Equity      533,384,880        —         100.00        503,080,123               100.00        470,874,318        —         100.00  

Note 1) Average Balance : the simple average of the balances at the start of the fiscal year and at the end of each quarter

Note 2) Based on K-IFRS consolidated financial statements

 

5


Table of Contents
b.

Use of Funds

 

For the periods indicated other than as noted below                    (units: millions of Won, %)  

Type

 

Managed Item

   2025 3Q      2024      2023  
   Average
Balance
     Interest
Rate
     Proportion      Average
Balance
     Interest
Rate
     Proportion      Average
Balance
     Interest
Rate
     Proportion  

Use

  Cash & Due from Banks      18,229,808        3.23        3.42        18,441,851        3.38        3.67        16,692,268        3.26        3.54  
  Marketable securities      89,092,304        3.67        16.70        76,997,821        3.53        15.31        75,522,522        3.61        16.04  
  Loans      367,588,643        4.50        68.92        360,802,414        4.93        71.72        334,205,508        5.08        70.98  
 

Loans in local currency

     316,554,346        4.20        59.35        309,771,603        4.65        61.58        287,312,990        4.84        61.02  
 

Loans in foreign currency

     35,253,587        5.96        6.61        34,224,957        6.58        6.80        31,215,114        6.64        6.63  
 

Guarantee payments

     10,715        1.86        0.00        11,571        1.96        0.00        14,567        2.28        0.00  
 

Credit card receivables

     12,344,637        7.88        2.31        12,224,048        7.33        2.43        11,215,186        6.85        2.38  
 

Foreign bills bought

     3,425,358        4.99        0.65        4,570,235        5.58        0.91        4,447,651        5.33        0.95  
  Bad debt expense in local currency      3,465,900        —         0.65        3,198,795        —         0.65        2,609,403        —         0.55  
  Others      61,940,025        —         11.61        50,036,832        —         9.95        47,063,423        —         9.99  

Total Assets

     533,384,880        —         100.00        503,080,123        —         100.00        470,874,318        —         100.00  

Note 1) Average Balance : the simple average of the balances at the start of the fiscal year and at the end of each quarter

Note 2) Based on K-IFRS consolidated financial statements

 

3.

Other Information Necessary for Making Investment Decisions

 

a.

Capital Adequacy Ratios

Group BIS Capital Adequacy Ratios

 

As of the end of the period indicated    (units: billions of Won, %)  

Type

   2025 3Q      2024      2023  

Equity capital (A)

     37,959        36,928        34,756  

Risk weighted assets (B)

     236,135        235,100        219,792  

BIS(Capital adequacy) ratio (A/B)

     16.08        15.71        15.81  

Note 1) BIS (Bank for International Settlements) Capital Adequacy Ratios = Equity capital / Risk weighted assets * 100

Note 2) 2025 3Q figures are preliminary and are subject to change

Note 3) Based on K-IFRS consolidated financial statements and Basel III standards

 

6


Table of Contents

Capital Adequacy Ratios for Significant Subsidiaries and Consolidated Companies

 

As of the end of the periods indicated              (units: hundreds of millions of Won, %)  

Name of Company

   Type   2025  3Q      2024      2023  

Woori Bank

Note 2)

   BIS capital
adequacy ratio

Note 1)

  Equity capital (A)     322,216        304,302        282,379
  Risk weighted assets (B)     1,866,774        1,920,087        1,760,737
  Capital adequacy ratio (A/B)     17.26        15.85        16.04  

Tongyang Life Insurance

Note 3)

   Available capital     39,416        38,753        41,898
   Required capital     22,828        24,918        21,668
   K-ICS ratio Note 4)     172.7        155.5        193.4  

Woori Card

Note 5)

   Adjusted capital ratio     18.10        17.70        16.03  
   Tangible common equity ratio     12.62        12.37        10.97  

Woori Financial Capital

Note 5)

   Adjusted capital ratio     15.71        15.09        14.35  
   Tangible common equity ratio     12.80        11.83        11.48  

Woori Investment Securities

Note 6)

   Net capital ratio     772.90        2,098.64        —   
   Debt-to-asset ratio     116.19        119.41        —   

ABL Life Insurance

Note 3)

   Available capital     20,590        16,701        16,618  
   Required capital     12,454        10,868        8,936  
   K-ICS ratio Note 4)     165.33        153.68        185.96  

Woori Asset Trust

Note 7)

   Operating capital ratio     4,835.32        4,057.29        1,284.26  

Woori Savings Bank

Note 8)

   BIS capital adequacy ratio Note 1)     16.27        16.37        13.21  

Woori Asset Management

Note 5)

   Minimum operating capital ratio     725.19        739.31        650.26  

Woori Venture Partners

Note 9)

   Tangible common equity ratio     91.95        95.70        90.82  

Woori Private Equity Asset Management

Note 5)

   Minimum operating capital ratio     8,201.76        8,161.97        8,618.79  

Note 1) BIS (Bank for International Settlements) Capital Adequacy Ratio : Equity capital / Risk weighted assets * 100

Note 2) Figures for Woori Bank are based on K-IFRS consolidated financial statements and Basel III standards. 2025 3Q figures are estimates only and are subject to change

Note 3) Figures for Tongyang Life Insurance and ABL Life Insurance, our subsidiaries newly incorporated in July 2025, have been calculated based on the K-ICS approach since 2023. 2025 3Q figures are estimates only, and the final figures will be disclosed through Tongyang Life Insurance and ABL Life Insurance’s 3Q 2025 quarterly reports, respectively.

Note 4) K-ICS ratio : Available capital / Required capital * 100

Note 5) Figures for Woori Card, Woori Financial Capital, Woori Asset Management and Woori Private Equity Asset Management are based on the applicable standards for business reports submitted to the Financial Supervisory Service and their respective K-IFRS separate financial statements

Note 6) Figures for Woori Investment Securities (established in August 2024) are calculated as follows:

 

   

Net capital ratio: (net operating capital – total risk amount)/required maintenance capital * 100 // based on the applicable standards for business reports submitted to the Financial Supervisory Service

 

   

Debt-to-asset ratio: (actual assets)/(actual liability) * 100 // based on K-IFRS separate financial statements

Note 7) Woori Asset Trust’s operating capital ratio = (net operating capital – subordinated debt, etc.)/(total risk amount) * 100 // based on K-IFRS separate financial statements

Note 8) Figures for Woori Savings Bank are based on K-GAAP

Note 9) Figures for Woori Venture Partners are based on K-IFRS consolidated financial statements

 

7


Table of Contents
b.

Liquidity Ratios

Won Liquidity Ratios

 

As of the end of the periods indicated                                                (units: millions of Won, %)  
     2025 3Q      2024      2023  

Type

   Won
Liquidity
Assets
     Won
Liquidity
Liabilities
     Won
Liquidity
Ratio
     Won
Liquidity
Assets
     Won
Liquidity
Liabilities
     Won
Liquidity
Ratio
     Won
Liquidity
Assets
     Won
Liquidity
Liabilities
     Won
Liquidity
Ratio
 

Woori Financial Group

Note 1)

     363,234        11,536        3,148.7        353,835        10,905        3,244.7        111,895        8,155        1,372.1  

Woori Card

Note 2)

     8,871,298        2,689,261        329.9        8,722,587        2,785,182        313.2        9,119,265        2,454,480        371.5  

Woori Financial Capital

Note 2)

     1,559,418        914,906        170.4        1,850,758        1,317,695        140.5        1,919,083        1,245,067        154.1  

Woori Investment Securities

Note 2)

     5,565,571        3,916,577        142.1        4,982,461        2,660,153        187.3        4,032,290        1,926,080        209.4  

Woori Asset Trust

Note 2)

     161,825        6,953        2,327.6        258,758        9,311        2,779.2        171,860        18,555        926.2  

Woori Savings Bank

Note 2), Note 3)

     651,027        567,960        114.6        344,437        216,143        159.4        434,495        231,003        188.1  

Woori Venture Partners

Note 2)

     144,031        7,871        1,829.9        136,198        6,877        1,980.4        103,367        7,210        1,433.6  

Woori Private Equity Asset Management

Note 2)

     22,883        2,074        1,103.4        16,011        2,912        549.8        27,506        2,396        1,147.8  

Note 1) Based on current assets and liabilities within one month of maturity

Note 2) Based on current assets and liabilities within 90 days of maturity

Note 3) Based on K-GAAP

Insurance Liquidity Ratios

 

As of the end of the periods indicated                                                (units: millions of Won, %)  

Type

   2025 3Q      2024      2023  
   Liquidity
Assets
     Average
Insurance
Benefits
Paid
     Liquidity
Ratio
     Liquidity
Assets
     Average
Insurance
Benefits
Paid
     Liquidity
Ratio
     Liquidity
Assets
     Average
Insurance
Benefits
Paid
     Liquidity
Ratio
 

Tongyang Life Insurance

Note 1)

     4,257,430        822,813        517.4        4,157,512        915,959        453.9        12,091,960        1,239,553        975.5  

ABL Life Insurance

Note 1)

     2,680,300        436,096        614.6        2,816,208        466,405        603.8        6,770,032        535,163        1,265.0  

Note 1) Based on the applicable standards for business reports submitted to the Financial Supervisory Service (within three months of maturity)

 

8


Table of Contents

Foreign Currency (FC) Liquidity Ratios

 

As of the end of the periods indicated                                                (units: millions of Won, %)  

Type

   2025 3Q      2024      2023  
   FC
Liquidity
Assets
     FC
Liquidity
Liabilities
     FC
Liquidity
Ratio
     FC
Liquidity
Assets
     FC
Liquidity
Liabilities
     FC
Liquidity
Ratio
     FC
Liquidity
Assets
     FC
Liquidity
Liabilities
     FC
Liquidity
Ratio
 

Woori Investment Securities

Note 1)

     3,425        1,073        319.2        2,581        2,146        120.24        9,450        7,362        128.36  

Note 1) Based on current assets and liabilities within three months of maturity

Liquidity Coverage Ratios (LCR)

 

                        (units: %)  

Name of Company

  

Type

   2025 3Q      2024      2023  

Woori Bank

  

Liquidity coverage ratio Note 1)

     107.19        104.79        101.26  
  

Foreign currency liquidity coverage ratio Note 2)

     138.96        184.29        162.75  
  

Ratio of business purpose premises and equipment

     9.02        9.95        10.20  

Note 1) LCR: Average of daily ratios during a quarter (same as the calculation method used for business disclosure)

 

   

The applicable LCR requirements were 100%, 97.5% and 95% as of September 30, 2025, December 31, 2024 and December 31, 2023, respectively

Note 2) Foreign currency LCR: ratio calculated based on averages of the amount of each category (same as the calculation method used for business disclosure)

 

   

The applicable foreign currency LCR requirement was 80% for all periods after 2022.

Note 3) The applicable periods for LCR and foreign currency LCR are: 3Q 2025, 4Q 2024, and 4Q 2023

 

c.

Profitability Ratios Note1), Note2)

 

                                        (units: %)  

Type

   2025 3Q      2024      2023  
   ROA      ROE      ROA      ROE      ROA      ROE  

Woori Financial Group

                 

Including non-controlling interests

     0.71      11.21      0.61        9.60        0.54      8.65

Excluding non-controlling interests

     0.68      10.86      0.60        9.34        0.52      8.25

Note 1) Total assets and total equity : simple average of the starting balance for the fiscal year and the ending balance of each quarter

Note 2) On an annualized basis, based on the applicable standards for business reports submitted to the Financial Supervisory Service.

 

9


Table of Contents
d.

Asset Quality

Group Asset Quality

 

     (units: billions of Won, %)  

Type

   2025 3Q      2024      2023  

Total loans

     394,494        390,066        365,780  

Substandard and below loans

     2,750        2,211        1,357  

Substandard and below loans ratio

     0.70        0.57        0.37  

Non-Performing Loans (“NPL”)

     2,422        1,786        1,299  

NPL ratio

     0.61        0.46        0.36  

Substandard and below coverage ratio (A/B)

     130.0        153.0        220.1  

Loan loss reserve (A)

     3,576        3,382        2,986  

Substandard and below loans (B)

     2,750        2,211        1,357  

Note 1) Based on the applicable standards for financial holding company business reports submitted to the Financial Supervisory Service

Note 2) 2025 3Q figures are preliminary and are subject to change

Asset Quality for Significant Subsidiaries and Consolidated Companies

 

                                                    (units: %)  

Type

  2025 3Q     2024     2023  
  Substandard
and below
ratio
    NPL ratio     Substandard
and below
coverage
ratio
    Substandard
and below
ratio
    NPL ratio     Substandard
and below
coverage
ratio
    Substandard
and below
ratio
    NPL ratio     Substandard
and below
coverage
ratio
 

Woori Bank

Note 1)

    0.31       0.25       180.91       0.23       0.19       247.44       0.18       0.17       320.84  

Woori Card

Note 2)

    1.45       —        103.84       1.07       —        105.46       0.97       —        104.92  

Woori Financial Capital

Note 2)

    1.89       —        114.19       1.91       —        134.18       2.37       —        113.21  

Woori Investment Securities

Note 2), Note 3)

    7.39       —        69.78       7.29       —        84.37       0.55       —        578.29  

Woori Asset Trust

Note 2)

    85.43       —        —        77.68       —        —        32.11       —        —   

Woori Savings Bank

Note 2), Note 4)

    7.08       —        73.26       9.82       —        77.43       3.53       —        101.66  

Note 1) Based on K-IFRS separate financial statements

Note 2) Based on the applicable standards for business reports submitted to the Financial Supervisory Service

Note 3) Numbers for 2023 reflect those of Woori Investment Bank. Woori Investment Securities was established in August 2024, following the merger of Korea Foss Securities and Woori Investment Bank.

Note 4) Based on K-GAAP

 

                (units: %)  

Type

Note 1)

  2025 3Q     2024     2023  
  Risk-Weighted Non-Performing
Asset Ratio
    Risk-Weighted Non-Performing
Asset Ratio
    Risk-Weighted Non-Performing
Asset Ratio
 

Tongyang Life Insurance

    0.14       0.08       0.09  

ABL Life Insurance

    0.14       0.23       0.19  

Note 1) Based on the applicable standards for business reports submitted to the Financial Supervisory Service

 

10


Table of Contents
III.

Financial Information

 

1.

Condensed Financial Statements (Consolidated)

Summary Consolidated Statement of Financial Position

 

(The Company and its consolidated subsidiaries, as of the end of the periods indicated)        (units: millions of Won)  

Classification

   2025 3Q     2024     2023  

ASSETS

      

Cash and cash equivalents

     29,232,549       27,281,123       30,556,618  

Financial assets at fair value through profit or loss (“FVTPL”)

     32,610,872       25,202,672       21,544,756  

Financial assets at fair value through other comprehensive income

     74,302,374       43,797,745       37,891,495  

Securities at amortized cost

     18,676,341       19,203,177       23,996,172  

Loans and other financial assets at amortized cost

     418,157,321       398,471,816       373,148,148  

Investments in joint ventures and associates

     2,069,961       1,748,810       1,795,370  

Insurance contracts

     —        —        —   

Reinsurance contracts

     587,980       —        —   

Investment properties

     1,012,162       450,788       472,768  

Premises and equipment

     3,699,909       3,370,585       3,176,759  

Intangible assets and goodwill

     1,081,854       1,091,402       996,842  

Assets held for sale

     191,475       73,989       20,345  

Net defined benefit asset

     2,025       146,109       240,260  

Current tax assets

     158,502       61,613       203,542  

Deferred tax assets

     485,670       72,937       93,366  

Derivative assets (designated for hedging)

     244,414       175,191       26,708  

Other assets

     4,443,001       4,605,363       3,841,787  
  

 

 

   

 

 

   

 

 

 

Total assets

     586,956,410       525,753,320       498,004,936  
  

 

 

   

 

 

   

 

 

 

LIABILITIES

      

Financial liabilities at FVTPL

     5,124,693       9,896,597       6,138,313  

Deposits due to customers

     370,070,833       366,821,156       357,784,297  

Borrowings

     28,812,050       30,117,031       30,986,746  

Debentures

     52,182,652       48,207,103       41,239,245  

Insurance contracts

     47,512,619       —        —   

Reinsurance contracts

     133,799       —        —   

Provisions

     692,298       611,428       806,031  

Net defined benefit liability

     224,209       5,424       6,939  

Current tax liabilities

     654,957       127,126       103,655  

Deferred tax liabilities

     546,859       858,822       470,311  

Derivative liabilities (designated for hedging)

     397,188       102,815       153,007  

Other financial liabilities

     42,604,856       32,314,051       26,115,005  

Other liabilities

     847,889       796,498       803,897  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     549,804,902       489,858,051       464,607,446  
  

 

 

   

 

 

   

 

 

 

EQUITY

      

Owners’ equity:

     35,355,603       34,096,836       31,666,881  

Capital stock

     3,802,676       3,802,676       3,802,676  

Hybrid securities

     3,510,947       3,810,435       3,611,129  

Capital surplus

     934,285       934,100       935,563  

Other equity

     (1,537,308     (1,400,885     (1,668,957

Retained earnings

     28,645,003       26,950,510       24,986,470  

Non-controlling interests

     1,795,905       1,798,433       1,730,609  
  

 

 

   

 

 

   

 

 

 

Total equity

     37,151,508       35,895,269       33,397,490  
  

 

 

   

 

 

   

 

 

 

Total liabilities and equity

     586,956,410       525,753,320       498,004,936  
  

 

 

   

 

 

   

 

 

 

Number of Consolidated Subsidiaries (excluding holding company)

     207       188       179  

 

11


Table of Contents

Summary Consolidated Statement of Comprehensive Income

 

(The Company and its consolidated subsidiaries, for the periods indicated)    (units: millions of Won, except per share amounts)  

Classification

   2025 3Q     2024 3Q     2024     2023  

Operating income

     2,965,744       3,581,030       4,255,190       3,499,029  

Net interest income

     6,730,587       6,614,592       8,886,336       8,742,540  

Net fees and commissions income

     1,597,400       1,586,802       2,086,170       1,720,481  

Dividend income

     279,860       203,493       310,320       240,293  

Net insurance income

     55,730       —        —        —   

Other insurance finance loss

     (178,665     —        —        —   

Net gain or loss on financial instruments at FVTPL

     411,354       782,001       1,492,783       488,486  

Net gain or loss on financial assets at FVTOCI

     124,640       81,727       96,620       (37,641

Net gain or loss arising on financial assets at amortized cost

     61,803       265,129       286,885       203,942  

Impairment losses due to credit loss

     (1,518,969     (1,253,770     (1,716,295     (1,894,916

General and administrative expenses

     (3,689,177     (3,158,105     (4,468,973     (4,443,433

Other net operating expenses

     (908,819     (1,540,839     (2,718,656     (1,520,723
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-operating income (expense)

     614,390       10,539       (32,343     18,424  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income before income tax expense

     3,580,134       3,591,569       4,222,847       3,517,453  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     (694,331     (874,171     (1,051,378     (890,559
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     2,885,803       2,717,398       3,171,469       2,626,894  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to owners

     2,795,937       2,659,867       3,085,995       2,506,296  

Net income attributable to the non-controlling interests

     89,866       57,531       85,474       120,598  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss), net of tax

     (186,374     131,758       382,719       663,537  
  

 

 

   

 

 

   

 

 

   

 

 

 

Items that will not be reclassified to profit or loss

     (28,476     (140,526     (200,341     122,334  

Items that may be reclassified to profit or loss

     (157,898     272,284       583,060       541,203  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

     2,699,429       2,849,156       3,554,188       3,290,431  
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to the owners

     2,605,514       2,785,167       3,454,620       3,164,464  

Comprehensive income attributable to non-controlling interests

     93,915       63,989       99,568       125,967  

Net income per share:

        

Basic and diluted income per share (in Korean Won)

     3,650       3,424       3,950       3,230  

 

12


Table of Contents
2.

Condensed Financial Statements (Separate)

Summary Statement of Financial Position

 

(The Company, as of the end of the periods indicated)    (units: millions of Won)  

Classification

   2025 3Q      2024     2023  

ASSETS

       

Cash and cash equivalents

     362,450        1,185,912       289,507  

Financial assets at fair value through other comprehensive income

     563,461        553,518       539,709  

Loans and other financial assets at amortized cost

     797,107        204,431       1,104,815  

Investments in subsidiaries

     25,609,573        24,206,017       23,670,476  

Premises and equipment

     2,868        5,304       6,609  

Intangible assets

     3,136        3,308       4,052  

Net defined benefit assets

     —         1,378       3,941  

Current tax assets

     26,295        33,120       158,951  

Deferred tax assets

     3,089        4,379       7,478  

Other assets

     159        155,670       484  
  

 

 

    

 

 

   

 

 

 

Total assets

     27,368,138        26,353,037       25,786,022  
  

 

 

    

 

 

   

 

 

 

LIABILITIES

       

Debentures

     2,667,134        2,037,567       1,587,659

Provisions

     1,883        1,252       1,227

Net defined benefit liability

     2,869        —        —   

Current tax liabilities

     618,559        84,701       32,125

Other financial liabilities

     80,803        76,382       163,621

Other liabilities

     6,244        404       392
  

 

 

    

 

 

   

 

 

 

Total liabilities

     3,377,492        2,200,306       1,785,024
  

 

 

    

 

 

   

 

 

 

EQUITY

       

Capital stock

     3,802,676        3,802,676       3,802,676  

Hybrid securities

     3,510,737        3,810,225       3,610,953  

Capital surplus

     8,120,236        11,120,236       11,120,236  

Other equity

     5,697        (1,189     (7,871

Retained Earnings

     8,551,300        5,420,783       5,475,004  
  

 

 

    

 

 

   

 

 

 

Total equity

     23,990,646        24,152,731       24,000,998  
  

 

 

    

 

 

   

 

 

 

Total liabilities and equity

     27,368,138        26,353,037       25,786,022  
  

 

 

    

 

 

   

 

 

 

 

13


Table of Contents

Summary Statement of Comprehensive Income

 

(The Company, for the periods indicated)    (units: millions of Won, except per share amounts)  

Classification

   2025 3Q     2024 3Q     2024     2023  

Operating income

     1,330,829       1,144,086       1,123,301       1,424,670  

Net interest income (expense)

     (28,832     6,329       2,128       27,495  

Interest income

     24,939       42,235       51,778       64,592  

Interest expense

     (53,771     (35,906     (49,650     (37,097

Net fees and commissions loss

     (19,126     (13,312     (20,319     (20,097

Fees and commissions income

     1,293       1,219       1,625       1,625  

Fees and commissions expense

     (20,419     (14,531     (21,944     (21,722

Dividend income

     1,441,940       1,202,111       1,208,522       1,482,956  

Net gain (loss) on financial instruments at FVTPL

     —        —        —        2,023  

Reversal of (provisions for) impairment losses due to credit loss

     (28     6       608       (348

General and administrative expenses

     (63,125     (51,048     (67,638     (67,359

Non-operating income (expense)

     (151,602     (161     (147     (1,043

Net income before income tax expense

     1,179,227       1,143,925       1,123,154       1,423,627  

Income tax benefit (expense)

     918       (435     178       881  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     1,180,145       1,143,490       1,123,332       1,424,508  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income, net of tax

     6,153       7,283       9,138       18,916  

Items that will not be reclassified to profit or loss

     6,153       7,283       9,138       18,916  

Net gain on valuation of equity securities at FVTOCI

     7,318       8,496       10,164       19,789  

Remeasurement of the net defined benefit liability

     (1,165     (1,213     (1,026     (873
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

     1,186,298       1,150,773       1,132,470       1,443,424  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share:

        

Basic and diluted income per share (in Korean Won)

     1,447       1,375       1,296       1,754  

 

14


Table of Contents
3.

Dividend Information

 

Items

     2025 3Q      2024      2023  

Par value per share (Won)

 

     5,000        5,000        5,000  

Net profit (Millions of Won)

 

     2,795,937        3,085,995        2,506,296  

Earnings per share (Won)

 

     3,650        3,950        3,230  

Total cash dividends (Millions of Won)

 

     441,036        891,045        747,302  

Total stock dividends (Millions of Won)

 

     —         —         —   

Cash dividend payout ratio (%)

 

     15.77        28.87        29.82  

Cash dividend yield (%)

     Common Shares        2.3        6.9        6.7  
     Preferred Shares        —         —         —   

Stock dividend yield (%)

     Common Shares        —         —         —   
     Preferred Shares        —         —         —   

Cash dividend per share (Won)

     Common Shares        600        1,200        1,000  
     Preferred Shares        —         —         —   

Stock dividend per share (Share)

     Common Shares        —         —         —   
     Preferred Shares        —         —         —   

Note 1) The dividends for the third quarter of 2025 include quarterly dividends of KRW 147,428 million (KRW 200 per share) for the first quarter, KRW 146,804 million (KRW 200 per share) for the second quarter and KRW 146,804 million (KRW 200 per share) for the third quarter. The dividends for the third quarter of 2025 were determined through a board resolution on October 24, 2025.

Note 2) The dividends for FY2024 include quarterly dividends of KRW 133,657 million (KRW 180 per share) for the first quarter, KRW 133,657 million (KRW 180 per share) for the second quarter, and KRW 133,657 million (KRW 180 per share) for the third quarter.

Note 3) The dividends for FY2023 include interim dividends of KRW 130,748 million (KRW 180 per share) for the second quarter, and KRW 135,341 million (KRW 180 per share) for the third quarter.

Note 4) The cash dividend yield for the third quarter of 2025 is calculated as the percentage of cash dividend per share to the arithmetic average of the final prices formed in the stock market during the week up to the trading day before the date the dividend amount is determined. The percentage is rounded to the first decimal place.

Note 5) The cash dividend yields for FY2023 and FY2024 are calculated as the percentage of cash dividend per share to the arithmetic average of the final prices formed in the stock market during the week up to the date that is two trading days before the record date. The percentage is rounded to the first decimal place.

 

IV.

Independent Auditor’s Opinion

 

1.

Independent Auditor’s Opinion

 

     2025 3Q    2024    2023  

Auditor

   KPMG Samjong Accounting Corp.    KPMG Samjong Accounting Corp.      KPMG Samjong Accounting Corp.  

Auditor’s Opinion

   Note 1)    Note 2)      Note 3)  

Note 1) In its review report attached to this report, KPMG Samjong Accounting Corp. has stated that nothing had come to their attention that caused them to believe that the accompanying consolidated and separate interim financial statements of Woori Financial Group are not presented fairly in all material respects, in accordance with Korean IFRS.

Note 2) In its audit report, KPMG Samjong Accounting Corp. has stated that the financial statements are presented fairly, in all material respects, in accordance with Korean IFRS.

Note 3) In its audit report, KPMG Samjong Accounting Corp. has stated that the financial statements are presented fairly, in all material respects, in accordance with Korean IFRS.

 

15


Table of Contents
2.

Compensation to the Independent Auditor

 

a.

Audit Services

 

Term

 

Auditor

 

Description

  Contractual     Actual  
  Fee     Time     Fee     Time  

2025 3Q

  KPMG Samjong Accounting Corp.  

1Q/1H/3Q Review

Closing audit (including internal

accounting management system)

    KRW 1,835 million       17,029 hours       KRW 600 million       10,010 hours  

2024

  KPMG Samjong Accounting Corp.  

1Q/1H/3Q Review

Closing audit (including internal

accounting management system)

    KRW 1,037 million       9,930 hours       KRW 1,037 million       9,937 hours  

2023

  KPMG Samjong Accounting Corp.  

1Q/1H/3Q Review

Closing audit (including internal

accounting management system)

    KRW 964 million       9,380 hours       KRW 964 million       9,613 hours  

Note 1) Fee excludes VAT

Note 2) Time includes planning time up until the commencement of the applicable services

 

b.

Other Audit Services

Not Applicable

 

c.

Current Status of Audit Service Agreements with the Independent Auditor Relating to U.S. Listing

 

Term

   Auditor   

Description

   Fee

2025 3Q

   KPMG Samjong
Accounting Corp.
  

U.S. PCAOB standard audit of consolidated financial statements and internal control over financial reporting (for FY2025)

   KRW 2,028 million

2024

   KPMG Samjong
Accounting Corp.
  

U.S. PCAOB standard audit of consolidated financial statements and internal control over financial reporting (for FY2024)

   KRW 2,015 million

2023

   KPMG Samjong
Accounting Corp.
  

U.S. PCAOB standard audit of consolidated financial statements and internal control over financial reporting (for FY2023)

   KRW 1,891 million

Note 1) Fee excludes VAT

 

d.

Non-Audit Services

 

Term

   Date of
Execution of
Agreement
    

Description of Service

   Service Term      Fees  

2025 3Q

     April 9, 2025      Tax adjustment (including review relating to application of consolidated tax)      April 9, 2025 ~ June 1, 2026        KRW 76 million  

2024

     March 31, 2024      Tax adjustment (including review relating to application of consolidated tax)      April 1, 2024 ~ June 2, 2025        KRW 68 million  

2023

     March 31, 2023      Tax adjustment (including review relating to application of consolidated tax)      April 1, 2023 ~ May 31, 2024        KRW 64 million  

Note 1) Fee excludes VAT

 

16


Table of Contents
V.

Corporate Governance

This section has been omitted for quarterly business reports, pursuant to Korean regulations (revised in March 2022) that allow for such omissions. For information on this section, please refer to the Form 6-K furnished to the Securities and Exchange Commission on August 14, 2025 under the title “Summary of 2025 First Half Business Report.”

 

VI.

Shareholder Information

 

1.

Share Distribution

 

a.

Share Information of the Largest Shareholder and Specially Related Parties

 

As of September 30, 2025                (units: shares, %)  

Name

   Relation      Type    Shares Held      Notes  
   Beginning balance      Ending balance  
   Number      Share      Number      Share  

Employee Stock Ownership Association of Woori Financial Group

     The largest shareholder      Common      44,474,301        5.99        42,531,693        5.79        —   

Employee Stock Ownership Association of Woori Bank

    

Specially related party
of the largest
shareholder
 
 
 
   Common      19,106,955        2.57        15,306,268        2.09        —   

Total

      Common      63,581,256        8.56        57,837,961        7.88        —   
   Others      —         —         —         —         —   

 

b.

Changes in the largest shareholder

 

As of September 30, 2025    (units: shares, %)

Change of Date

   Largest Shareholder    Number Held      Share     

Notes

December 9, 2021

   Employee Stock Ownership Association
of Woori Financial Group and 1
other
     71,346,178        9.80      Bought 1.00% of the KDIC’s remaining shares of Woori Financial Group (8.80% share already held) Note 1)

Note 1) Refer to the prior disclosure on the Form 6-K on December 10, 2021, Changes in the Largest Shareholder

 

17


Table of Contents
c.

Share Ownership of More Than 5%

This section has been omitted for quarterly business reports, pursuant to Korean regulations (revised in March 2022) that allow for such omissions. For information on this section, please refer to the Form 6-K furnished to the Securities and Exchange Commission on August 14, 2025 under the title “Summary of 2025 First Half Business Report.”

 

2.

Stock Price and Stock Market Performance

This section has been omitted for quarterly business reports, pursuant to Korean regulations (revised in March 2022) that allow for such omissions. For information on this section, please refer to the Form 6-K furnished to the Securities and Exchange Commission on August 14, 2025 under the title “Summary of 2025 First Half Business Report.”

 

18


Table of Contents
VII.

Directors and Employee Information

 

1.

Directors and Executives

 

As of September 30, 2025            

Position

   Name    Common
Shares
Owned
     Term
Commencement Date
   Expiration of Term

Chief Executive Officer

   Registered    Jong-Yong Yim      10,000      March 24, 2023    Note 1)

Independent Director

   Registered    In-Sub Yoon      —       January 27, 2022    Note 1)

Independent Director

   Registered    Choon-Soo Kim      2,800      March 26, 2025    Note 2)

Independent Director

   Registered    Young-Hoon Kim      —       March 26, 2025    Note 2)

Independent Director

   Registered    Kang-Haeng Lee      7,000      March 26, 2025    Note 2)

Independent Director

   Registered    Yeong-Seop Rhee      —       March 26, 2025    Note 2)

Independent Director

   Registered    Eun-Ju Lee      —       March 28, 2024    Note 1)

Independent Director

   Registered    Sun-Young Park      —       March 26, 2024    Note 1)

Deputy President

   Non-Registered    Sung-Wook Lee      16,000      February 25, 2022    December 31, 2025

Deputy President

   Non-Registered    Il-Jin Ouk      4,000      December 8, 2023    November 30, 2025

Deputy President

   Non-Registered    Jang-Keun Park      2,850      December 8, 2023    March 6, 2027

Deputy President

   Non-Registered    Jung-Soo Lee      6,890      December 8, 2023    December 31, 2025

Deputy President

   Non-Registered    Chan-Ho Jeong      7,492      December 8, 2023    November 30, 2025

Deputy President

   Non-Registered    Kyu-Hwang Jeong      11,741      December 8, 2023    July 4, 2026

Deputy President

   Non-Registered    Hyeon Gi Jeon      4,789      December 16, 2024    December 31, 2026

Managing Director

   Non-Registered    Jung Sup Lee      —       December 16, 2024    December 31, 2026

Managing Director

   Non-Registered    Je Seong Park      5,250      December 16, 2024    December 31, 2026

Note 1) The terms of the standing director Jong-Yong Yim and the independent directors In-Sub Yoon, Eun-Ju Lee, and Sun-young Park : Until the end of the annual general meeting of shareholders for FY2025.

Note 2) The terms of the independent directors Choon-Soo Kim, Young-Hoon Kim, Kang-Haeng Lee, Yeong-Seop Rhee: Until the end of the annual general meeting of shareholders for FY2026.

Note 3) Term commencement date: date of inauguration for registered officers or directors / date of appointment for non-registered officers or directors

Note 4) Excludes shares held through the Employee Stock Ownership Association, in accordance with the legal interpretation by the Financial Services Commission (FSC).

 

19


Table of Contents
2.

Employee Status

This section has been omitted for quarterly business reports, pursuant to Korean regulations (revised in March 2022) that allow for such omissions. For information on this section, please refer to the Form 6-K furnished to the Securities and Exchange Commission on August 14, 2025 under the title “Summary of 2025 First Half Business Report.”

 

3.

Directors’ Compensation

This section has been omitted for quarterly business reports, pursuant to Korean regulations (revised in March 2022) that allow for such omissions. For information on this section, please refer to the Form 6-K furnished to the Securities and Exchange Commission on August 14, 2025 under the title “Summary of 2025 First Half Business Report.”

 

VIII.

Internal Controls

This section has been omitted for quarterly business reports, pursuant to Korean regulations (revised in March 2022) that allow for such omissions. For information on this section, please refer to the Form 6-K furnished to the Securities and Exchange Commission on August 14, 2025 under the title “Summary of 2025 First Half Business Report.”

 

20


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

    Woori Financial Group Inc.
    (Registrant)
Date: November 14, 2025     By:  

/s/ Sung-Wook Lee

    (Signature)
    Name: Sung-Wook Lee
    Title: Deputy President

 

21

EX-99.1 2 d61394dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF AND FOR THE THREE-MONTH AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024


WOORI FINANCIAL GROUP INC.

 

     Page(s)  

Independent Auditors’ Review Report

     1-2  

Consolidated Interim Financial Statements

  

Consolidated Interim Statements of Financial Position

     4  

Consolidated Interim Statements of Comprehensive Income

     5-6  

Consolidated Interim Statements of Changes in Equity

     7  

Consolidated Interim Statements of Cash Flows

     8-9  

Notes to the Consolidated Interim Financial Statements

     10-134  


Independent Auditors’ Review Report

Based on a report originally issued in Korean

To the Board of Directors and Shareholders of Woori Financial Group Inc.

Reviewed Financial Statements

We have reviewed the accompanying condensed consolidated interim financial statements of Woori Financial Group Inc. and its subsidiaries (collectively the “Group”), which comprise the condensed consolidated interim statement of financial position as of September 30, 2025, the condensed consolidated interim statements of comprehensive income for the three-month and nine-month periods ended September 30, 2025 and 2024, the condensed consolidated interim statements of changes in equity and cash flows for the nine-month periods ended September 30, 2025 and 2024 and notes, comprising of material accounting policy information and other explanatory information.

Management’s Responsibility

Management is responsible for the preparation and fair presentation of these condensed consolidated interim financial statements in accordance with Korean International Financial Reporting Standards (“K-IFRS”) No.1034 Interim Financial Reporting, and for such internal control as management determines is necessary to enable the preparation of the condensed consolidated interim financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Review Responsibility

Our responsibility is to issue a report on these condensed consolidated interim financial statements based on our reviews.

We conducted our reviews in accordance with the Review Standards for Quarterly and Semiannual Financial Statements established by the Securities and Futures Commission of the Republic of Korea. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Korean Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our reviews, nothing has come to our attention that causes us to believe that the accompanying condensed consolidated interim financial statements referred to above do not present fairly, in all material respects, in accordance with K-IFRS No.1034 Interim Financial Reporting.

 

- 1 -


Other Matters

The consolidated statement of financial position of the Group as of December 31, 2024, and the related consolidated statements of comprehensive income, changes in equity and cash flows for the year then ended, which are not accompanying this report, were audited by us in accordance with Korean Standards on Auditing and our report thereon, dated March 5, 2025, expressed an unqualified opinion. The accompanying consolidated statement of financial position of the Group as of December 31, 2024, presented for comparative purposes, is not different from that audited by us from which it was derived in all material respects.

The procedures and practices utilized in the Republic of Korea to review such condensed consolidated interim financial statements may differ from those generally accepted and applied in other countries.

/s/ KPMG Samjong Accounting Corp.

Seoul, Korea

November 14, 2025

 

This report is effective as of November 14, 2025, the review report date. Certain subsequent events or circumstances, which may occur between the review report date and the time of reading this report, could have a material impact on the accompanying condensed consolidated interim financial statements and notes thereto. Accordingly, the readers of the review report should understand that the above review report has not been updated to reflect the impact of such subsequent events or circumstances, if any.

 

- 2 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF AND FOR THE THREE-MONTH AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024

The accompanying condensed consolidated interim financial statements including all footnote disclosures were prepared by, and are the responsibility of, the management of Woori Financial Group Inc.

Jong Yong Yim

President and Chief Executive Officer

Main Office Address: (Address) 51, Sogong-ro, Jung-gu, Seoul

(Phone Number) 02-2125-2000

 

- 3 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION

AS OF SEPTEMBER 30, 2025 (UNAUDITED) AND DECEMBER 31, 2024

 

     September 30,
2025
    December 31,
2024
 
              
     (Korean Won in millions)  
ASSETS     

Cash and cash equivalents (Notes 4 and 6)

     29,232,549       27,281,123  

Financial assets at fair value through profit or loss (“FVTPL”) (Notes 4, 7, 11, and 21)

     32,610,872       25,202,672  

Financial assets at fair value through other comprehensive income (“FVTOCI”) (Notes 4, 8, and 11)

     74,302,374       43,797,745  

Securities at amortized cost (Notes 4, 9, and 11)

     18,676,341       19,203,177  

Loans and other financial assets at amortized cost (Notes 4, 10, 11, and 35)

     418,157,321       398,471,816  

Investments in joint ventures and associates (Note 12)

     2,069,961       1,748,810  

Reinsurance contract assets (Note 17)

     587,980       —   

Investment properties

     1,012,162       450,788  

Premises and equipment

     3,699,909       3,370,585  

Intangible assets

     1,081,854       1,091,402  

Assets held for sale

     191,475       73,989  

Net defined benefit asset (Note 19)

     2,025       146,109  

Current tax assets

     158,502       61,613  

Deferred tax assets

     485,670       72,937  

Derivative assets (Designated for hedging) (Notes 4,11 and 21)

     244,414       175,191  

Other assets (Notes 13 and 35)

     4,443,001       4,605,363  
  

 

 

   

 

 

 
Total assets      586,956,410       525,753,320  
  

 

 

   

 

 

 
LIABILITIES     

Financial liabilities at fair value through profit or loss (“FVTPL”) (Notes 4, 11, 14 and 21)

     5,124,693       9,896,597  

Deposits due to customers (Notes 4,11,15 and 35)

     370,070,833       366,821,156  

Borrowings (Notes 4, 11 and 16)

     28,812,050       30,117,031  

Debentures (Notes 4, 11 and 16)

     52,182,652       48,207,103  

Insurance contract liabilities (Note 17)

     47,512,619       —   

Reinsurance contract liabilities (Note 17)

     133,799       —   

Provisions (Notes 18, 34 and 35)

     692,298       611,428  

Net defined benefit liability (Note 19)

     224,209       5,424  

Current tax liabilities

     654,957       127,126  

Deferred tax liabilities

     546,859       858,822  

Derivative liabilities (Designated for hedging) (Notes 4,11 and 21)

     397,188       102,815  

Other financial liabilities (Notes 4, 11, 20 and 35)

     42,604,856       32,314,051  

Other liabilities (Notes 20 and 35)

     847,889       796,498  
  

 

 

   

 

 

 
Total liabilities      549,804,902       489,858,051  
  

 

 

   

 

 

 
EQUITY     

Owners’ equity (Note 22)

    

Capital stock

     3,802,676       3,802,676  

Hybrid securities

     3,510,947       3,810,435  

Capital surplus

     934,285       934,100  

Other equity

     (1,537,308     (1,400,885

Retained earnings

     28,645,003       26,950,510  
  

 

 

   

 

 

 
     35,355,603       34,096,836  
  

 

 

   

 

 

 

Non-controlling interests

     1,795,905       1,798,433  
  

 

 

   

 

 

 
Total equity      37,151,508       35,895,269  
  

 

 

   

 

 

 
Total liabilities and equity      586,956,410       525,753,320  
  

 

 

   

 

 

 

The accompanying notes are part of these consolidated interim financial statements.

 

- 4 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE-MONTH AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     Periods ended September 30, 2025     Periods ended September 30, 2024  
      Three-month      Nine-month      Three-month      Nine-month  
                          
     (Korean Won in millions, except for earnings per share data)  

Interest income

     5,365,876       15,785,652       5,528,854       16,416,730  

Financial assets at FVTPL

     92,687       213,246       63,077       177,943  

Financial assets at FVTOCI

     576,464       1,252,091       321,039       947,675  

Financial assets at amortized cost

     4,691,975       14,315,565       5,144,738       15,291,112  

Insurance finance

     4,750       4,750       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

     (3,149,097     (9,055,065     (3,309,361     (9,802,138

Financial liabilities at amortized cost

     (2,766,848     (8,672,816     (3,309,361     (9,802,138

Insurance finance

     (382,249     (382,249     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (Notes 24 and 35)

     2,216,779       6,730,587       2,219,493       6,614,592  

Fees and commissions income

     779,182       2,220,386       727,044       2,160,227  

Fees and commissions expense

     (215,534     (622,986     (198,408     (573,425
  

 

 

   

 

 

   

 

 

   

 

 

 

Net fees and commissions income (Notes 25 and 35)

     563,648       1,597,400       528,636       1,586,802  

Dividend income (Notes 26 and 35)

     137,427       279,860       50,755       203,493  

Insurance income

     528,129       528,129       —        —   

Insurance

     507,862       507,862       —        —   

Reinsurance

     20,267       20,267       —        —   

Insurance service expense

     (472,399     (472,399     —        —   

Insurance service

     (453,688     (453,688     —        —   

Reinsurance service

     (18,711     (18,711     —        —   

Net insurance income (Note 17)

     55,730       55,730       —        —   

Other insurance finance income and expenses (Note 17)

     (178,665     (178,665     —        —   

Net gain(loss) on financial instruments at FVTPL (Note 27)

     534,290       411,354       (120,117     782,001  

Net gain on financial assets at FVTOCI (Note 28)

     43,817       124,640       43,212       81,727  

Net gain arising on financial assets at amortized cost

     8,652       61,803       99,484       265,129  

Impairment loss due to credit loss (Notes 29 and 35)

     (575,659     (1,518,969     (478,278     (1,253,770

General and administrative expense (Notes 30 and 35)

     (1,210,091     (3,689,177     (1,057,118     (3,158,105

Other net operating income and expense (Notes 21, 30 and 35)

     (607,898     (908,819     (109,046     (1,540,839
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (Note 5)

     988,030       2,965,744       1,177,021       3,581,030  

Share of gain of joint ventures and associates (Note 12)

     15,102       86,790       15,945       55,576  

Other non-operating income and expense

     525,922       527,600       7,744       (45,037
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-operating income (expense) (Note 31)

     541,024       614,390       23,689       10,539  

Net income before income tax expense

     1,529,054       3,580,134       1,200,710       3,591,569  

Income tax expense (Note 32)

     (237,550     (694,331     (283,732     (874,171

Net income

     1,291,504       2,885,803       916,978       2,717,398  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(Continued)

- 5 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE-MONTH AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     Periods ended September 30, 2025     Periods ended September 30, 2024  
     Three-month     Nine-month     Three-month     Nine-month  
                          
     (Korean Won in millions, except for earnings per share data)  

Net gain(loss) on valuation of equity securities at FVTOCI

     10,267       32,020       13,793       (72,141

Net gain(loss) on credit risk fluctuation of financial liabilities designated to be measured at FVTPL

     (11     7       324       1,161  

Changes in capital due to equity method

     180       (1,181     (188     (1,750

Remeasurement gain(loss) related to defined benefit plan

     30,529       (59,322     (18,304     (67,796
  

 

 

   

 

 

   

 

 

   

 

 

 

Items that will not be reclassified to profit or loss:

     40,965       (28,476     (4,375     (140,526
  

 

 

   

 

 

   

 

 

   

 

 

 

Net gain on valuation of debt securities at FVTOCI

     (247,492     (180,648     132,597       178,366  

Changes in capital due to equity method

     (3,622     (4,285     2,719       (2,236

Net gain(loss) on foreign currency translation of foreign operations

     129,109       (259,731     (110,626     108,528  

Net gain(loss) on valuation of hedges of net investments in foreign operations

     (29,123     43,112       44,246       (19,203

Net gain(loss) on valuation of cash flow hedge

     (19,262     (19,141     599       6,829  

Net financial gain on insurance contract assets (liabilities)

     263,929       263,929       —        —   

Net financial loss on reinsurance contract assets (liabilities)

     (1,134     (1,134     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Items that may be reclassified to profit or loss:

     92,405       (157,898     69,535       272,284  

Other comprehensive income (loss), net of tax

     133,370       (186,374     65,160       131,758  

Total comprehensive income

     1,424,874       2,699,429       982,138       2,849,156  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to:

     1,291,504       2,885,803       916,978       2,717,398  

Net income attributable to owners

     1,243,918       2,795,937       904,371       2,659,867  

Net income attributable to non-controlling interests

     47,586       89,866       12,607       57,531  

Total comprehensive income attributable to:

     1,424,874       2,699,429       982,138       2,849,156  

Comprehensive income attributable to owners

     1,361,012       2,605,514       965,674       2,785,167  

Comprehensive income attributable to non-controlling interests

     63,862       93,915       16,464       63,989  

Earnings per share (Note 33)

        

Basic and diluted earnings per share (Unit: In Korean Won)

     1,651       3,650       1,162       3,424  

The accompanying notes are part of these consolidated interim financial statements.

 

- 6 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    Capital
Stock
    Hybrid
securities
    Capital
surplus
    Other
equity
    Retained
earnings
    Owners’
equity in
total
    Non-controlling
interests
    Total
equity
 
                                                 
    (Korean Won in millions)  

January 1, 2024

    3,802,676       3,611,129       935,563       (1,668,957     24,986,470       31,666,881       1,730,609       33,397,490  

Total comprehensive income

               

Net income

    —        —        —        —        2,659,867       2,659,867       57,531       2,717,398  

Net gain(loss) on valuation of financial instruments at FVTOCI

    —        —        —        106,235       —        106,235       (10     106,225  

Net gain(loss) due to disposal of equity securities at FVTOCI

    —        —        —        4,843       (4,843     —        —        —   

Net gain on credit risk fluctuation of financial liabilities designated to be measured at FVTPL

    —        —        —        1,161       —        1,161       —        1,161  

Changes in capital due to equity method

    —        —        —        (3,986     —        (3,986     —        (3,986

Gain on foreign currency translation of foreign operations

    —        —        —        102,051       —        102,051       6,477       108,528  

Loss on valuation of hedges of net investments in foreign operations

    —        —        —        (19,203     —        (19,203     —        (19,203

Gain on valuation of cash flow hedge

    —        —        —        6,829       —        6,829       —        6,829  

Remeasurement loss related to defined benefit plan

    —        —        —        (67,787     —        (67,787     (9     (67,796

Transactions with owners

               

Dividends to common stocks

    —        —        —        —        (745,218     (745,218     (3,820     (749,038

Changes in treasury stocks

    —        —        821       3,832       (136,688     (132,035     —        (132,035

Issuance of hybrid securities

    —        797,948       —        —        —        797,948       757,970       1,555,918  

Dividends to hybrid securities

    —        —        —        —        (119,025     (119,025     (49,556     (168,581

Redemption of hybrid securities

    —        (498,783     —        (1,217     —        (500,000     —        (500,000

Changes in subsidiaries’ capital

    —        —        12,256       1,695       (1,695     12,256       (12,488     (232

Changes in non-controlling interests related to business combinations

    —        —        (1,148     —        —        (1,148     5,599       4,451  

Others

    —        —        (11,872     —        (12     (11,884     (42,840     (54,724
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

September 30, 2024 (Unaudited)

    3,802,676       3,910,294       935,620       (1,534,504     26,638,856       33,752,942       2,449,463       36,202,405  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

January 1, 2025

    3,802,676       3,810,435       934,100       (1,400,885     26,950,510       34,096,836       1,798,433       35,895,269  

Total comprehensive income

               

Net income

    —        —        —        —        2,795,937       2,795,937       89,866       2,885,803  

Net gain on valuation of financial instruments at FVTOCI

    —        —        —        (135,380     —        (135,380     (13,248     (148,628

Net gain(loss) due to disposal of equity securities at FVTOCI

    —        —        —        1,377       (1,377     —        —        —   

Net gain on credit risk fluctuation of financial liabilities designated to be measured at FVTPL

    —        —        —        7       —        7       —        7  

Changes in capital due to equity method

    —        —        —        (5,466     —        (5,466     —        (5,466

Loss on foreign currency translation of foreign operations

    —        —        —        (247,857     —        (247,857     (11,874     (259,731

Gain on valuation of hedges of net investments in foreign operations

    —        —        —        43,112       —        43,112       —        43,112  

Gain on valuation of cash flow hedge

    —        —        —        (13,497     —        (13,497     (5,644     (19,141

Remeasurement gain(loss) related to defined benefit plan

    —        —        —        (58,847     —        (58,847     (475     (59,322

Net financial gain on insurance contract assets (liabilities)

    —        —        —        227,736       —        227,736       36,193       263,929  

Net financial loss on reinsurance contract assets (liabilities)

    —        —        —        (231     —        (231     (903     (1,134

Transactions with owners

               

Dividends to common stocks

    —        —        —        —        (781,097     (781,097     (1,407     (782,504

Changes in treasury stocks

    —        —        2       —        (150,000     (149,998     —        (149,998

Issuance of hybrid securities

    —        398,789       —        —        —        398,789       —        398,789  

Dividends to hybrid securities

    —        —        —        —        (112,866     (112,866     (91,526     (204,392

Redemption of hybrid securities

    —        (698,277     —        425       —        (697,852     (645,016     (1,342,868

Transfer of redemption loss of hybrid securities to retained earnings

    —        —        —        2,456       (2,456     —        —        —   

Changes in subsidiaries’ capital

    —        —        241       49,742       (49,742     241       (1,776     (1,535

Changes in non-controlling interests related to business combinations

    —        —        —        —        —        —        643,304       643,304  

Others

    —        —        (58     —        (3,906     (3,964     (22     (3,986
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

September 30, 2025 (Unaudited)

    3,802,676       3,510,947       934,285       (1,537,308     28,645,003       35,355,603       1,795,905       37,151,508  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are part of these consolidated interim financial statements.

 

- 7 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month periods ended
September 30
 
       2025        2024    
              
     (Korean Won in millions)  

Cash flows from operating activities :

    

Net income

     2,885,803       2,717,398  

Adjustments to net income:

    

Income tax expense

     694,331       874,171  

Interest income

     (15,785,652     (16,416,730

Interest expense

     9,055,065       9,802,138  

Dividend income

     (279,860     (203,493
  

 

 

   

 

 

 
     (6,316,116     (5,943,914
  

 

 

   

 

 

 

Additions of expenses not involving cash outflows:

    

Insurance service expense

     472,399       —   

Other insurance finance expense

     178,705       —   

Loss on financial assets at FVTOCI

     7,218       4,609  

Impairment loss due to credit loss

     1,518,969       1,253,770  

Loss on other provisions

     48,057       34,549  

Retirement benefit

     145,447       96,738  

Depreciation and amortization

     933,660       858,165  

Loss on foreign currency translation

     —        331,448  

Loss on derivatives (designated for hedge)

     362,503       777  

Loss on fair value hedge

     76,971       95,686  

Loss on valuation of investments in joint ventures and associates

     12,548       12,891  

Loss on disposal of investments in joint ventures and associates

     337       432  

Loss on disposal of Premises and equipment, intangible assets and other assets

     2,623       1,470  

Impairment loss on Premises and equipment, intangible assets and other assets

     39,588       1,363  

Other operating expense

     773       —   
  

 

 

   

 

 

 
     3,799,798       2,691,898  
  

 

 

   

 

 

 

Deductions of income not involving cash inflows:

    

Insurance income

     528,129       —   

Other insurance finance income

     40       —   

Gain on financial instruments at FVTPL

     751,148       576,610  

Gain on financial assets at FVTOCI

     131,858       86,336  

Gain on other provisions

     676       21,963  

Foreign exchange gain

     685,020    

Gain on derivatives (designated for hedge)

     168,032       112,323  

Gain on fair value hedge

     7,459       1,016  

Gain on valuation of investments in joint ventures and associates

     99,338       68,466  

Gain on disposal of investments in joint ventures and associates

     1,795       17,855  

Gain on disposal of Premises and equipment, intangible assets and other assets

     35,662       3,401  

Reversal of impairment loss on Premises and equipment, intangible assets and other assets

     916       62  

Bargain purchase gain

     581,010       —   
  

 

 

   

 

 

 
     2,991,083       888,032  
  

 

 

   

 

 

 

Changes in operating assets and liabilities:

    

Reinsurance contract assets

     3,594       —   

Financial instruments at FVTPL

     1,100,914       (18,667

Loans and other financial assets at amortized cost

     (14,270,172     (48,036,782

Other assets

     (564,992     (1,054,376

Insurance contract liabilities

     285,505       —   

Reinsurance contract liabilities

     (7,862     —   

Deposits due to customers

     1,571,968       24,139,967  

Provisions

     (15,616     (189,224

Net defined benefit liability

     118,862       (48,770

Other financial liabilities

     10,334,978       10,696,733  

Other liabilities

     19,913       28,688  
  

 

 

   

 

 

 
     (1,422,908     (14,482,431
  

 

 

   

 

 

 

Interest income received

     14,820,578       16,699,317  

Interest expense paid

     (8,689,621     (8,606,952

Dividends received

     279,498       186,547  

Income tax paid

     (497,661     (285,752
  

 

 

   

 

 

 
     5,912,794       7,993,160  
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     1,868,288       (7,911,921
  

 

 

   

 

 

 

(Continued)

 

- 8 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month periods ended
September 30
 
        2025           2024     
              
     (Korean Won in millions)  

Cash flows from investing activities:

    

Net cash in-flows (out-flows) from hedging activities

     (3,516     —   

Net cash out-flows from obtaining control

     (778,468     2,008  

Disposal of financial instruments at FVTPL

     13,870,380       8,605,032  

Acquisition of financial instruments at FVTPL

     (14,833,206     (8,788,187

Disposal of financial assets at FVTOCI

     27,463,541       21,599,383  

Acquisition of financial assets at FVTOCI

     (24,732,250     (19,871,339

Redemption of securities at amortized cost

     4,978,629       5,993,180  

Acquisition of securities at amortized cost

     (4,420,661     (1,087,193

Cash inflows(outflows) from changes in subsidiaries

     (78,023     (486,903

Disposal of investments in joint ventures and associates

     220,799       1,027,811  

Acquisition of investments in joint ventures and associates

     (386,976     (868,337

Disposal of investment properties

     4,750       61,378  

Acquisition of investment properties

     (736     —   

Disposal of Premises and equipment

     37,652       10,193  

Acquisition of Premises and equipment

     (119,639     (174,088

Disposal of intangible assets

     2,964       4,216  

Acquisition of intangible assets

     (115,954     (145,601

Disposal of assets held for sale

     29,188       3,300  

Net increase(decrease) of other assets

     31,185       (131,536
  

 

 

   

 

 

 
     1,169,659       5,753,317  
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Net cash in-flows (out-flows) from hedging activities

     29,071       12,485  

Net increase(decrease) in borrowings

     (597,508     155,483  

Issuance of debentures

     26,583,998       29,840,165  

Redemption of debentures

     (24,313,336     (24,857,865

Redemption of lease liabilities

     (184,885     (175,226

Net decrease of other liabilities

     (221     (17,082

Acquisition of treasury stocks

     (150,000     (136,711

Disposal of treasury stocks

     —        4,847  

Dividends paid

     (781,097     (745,218

Issuance of hybrid securities

     398,789       1,555,918  

Redemption of hybrid securities

     (1,341,933     (500,437

Dividends paid to hybrid securities

     (204,392     (168,581

Dividends paid to non-controlling interest

     (1,407     (3,820

Changes in non-controlling interests

     —        (41,375

Net increase(decrease) in non-controlling equity liabilities

     3,539       (84
  

 

 

   

 

 

 
     (559,382     4,922,499  
  

 

 

   

 

 

 

Effects of exchange rate changes on cash and cash equivalents

     (527,139     165,406  

Net increase(decrease) in cash and cash equivalents

     1,951,426       2,929,301  

Cash and cash equivalents, beginning of the period

     27,281,123       30,556,618  
  

 

 

   

 

 

 

Cash and cash equivalents, end of the Period (Note 6)

     29,232,549       33,485,919  
  

 

 

   

 

 

 

The accompanying notes are part of these consolidated interim financial statements.

 

- 9 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

1.

GENERAL

 

(1)

Summary of the Parent company

Woori Financial Group, Inc. (hereinafter referred to as the “Parent company”) is primarily aimed at controlling subsidiaries that operate in the financial industry or those that are closely related to the financial industry through the ownership of shares and was established on January 11, 2019 under the Financial Holding Company Act through the comprehensive transfer with shareholders of Woori Bank (hereinafter referred to as the “Bank”), Woori FIS Co., Ltd., Woori Finance Research Institute Co., Ltd., Woori Credit Information Co., Ltd., Woori Fund Services Co., Ltd. and Woori Private Equity Asset Management Co. Ltd. The headquarters of the Parent company is located at 51, Sogong-ro, Jung-gu, Seoul, Korea, and the capital stock is 3,802,676 million Won as of September 30, 2025. The Parent company’s stocks were listed on the Korea Exchange on February 13, 2019, and its American Depository Shares (“ADS”) are also being traded as the underlying common stock on the New York Stock Exchange since the same date.

The details of stock transfer between the Parent company and subsidiaries as of Incorporation are as follows (Unit: Number of shares)

 

Stock transfer company

   Total number of
issued shares
     Exchange ratio
per share
     Number of Parent
company’s stocks
 

Woori Bank

     676,000,000        1.0000000        676,000,000  

Woori FIS Co., Ltd.

     4,900,000        0.2999708        1,469,857  

Woori Finance Research Institute Co., Ltd.

     600,000        0.1888165        113,289  

Woori Credit Information Co., Ltd.

     1,008,000        1.1037292        1,112,559  

Woori Fund Service Co., Ltd.

     2,000,000        0.4709031        941,806  

Woori Private Equity Asset Management Co., Ltd.

     6,000,000        0.0877992        526,795  

As of August 1, 2019, the Parent company acquired a 73% interest in Tongyang Asset Management Co., Ltd. and changed the name to Woori Asset Management Corp. Also, as of August 1, 2019, the Parent company gained 100% control of ABL Global Asset Management Co., Ltd., added it as a consolidated subsidiary and changed the name to Woori Global Asset Management Co., Ltd. on December 6, 2019.

The Parent company paid 598,391 million Won in cash and 42,103,377 new shares of the Parent company to acquire 100% interest of Woori Card Co., Ltd. from its subsidiary, Woori Bank, on September 10, 2019. On the same date, the Parent company also acquired 59.8% interest of Woori Investment Bank Co., Ltd. from Woori Bank with 392,795 million Won in cash.

As of December 30, 2019, the Parent company acquired a 67.2% interest (excluding treasury stocks, 51% interest including treasury stocks) in Woori Asset Trust Co., Ltd. (formerly Kukje Asset Trust Co., Ltd.) and added it as a consolidated subsidiary at the end of 2019. As of March 31, 2023, it acquired an additional 28.1% interests (excluding treasury stock, 21.3% in the case of including treasury stock).

The Parent company acquired 76.8% (excluding treasury stocks, 74.0% interest including treasury stocks) interest in Woori Financial Capital Co., Ltd. (formerly Aju Capital Co., Ltd.) on December 10, 2020. In addition, as of April 15, 2021, the Parent company acquired 13.3% interests (excluding treasury stock, 12.9% when including treasury stock) in Woori Financial Capital Co., Ltd., and as of May 24, 2021, the Parent company additionally acquired treasury stock (3.6%) which Woori Financial Capital Co., Ltd. possessed.

The Parent company paid 113,238 million Won in cash to acquire 100% interest of Woori Savings Bank from its subsidiary, Woori Financial Capital Co., Ltd., on March 12, 2021.

As of August 10, 2021, the Parent company paid 5,792,866 new shares of the Parent company to the shareholders of Woori Financial Capital Co., Ltd. (excluding the Parent company) through comprehensive stock exchange and acquired residual interest (9.5%) of Woori Financial Capital Co., Ltd., to make it a wholly owned subsidiary.

As of January 7, 2022, the Parent company established Woori Financial F&I Co., Ltd., an investment company for non-performing loans and restructuring companies (100% interest, 200 billion Won in stock payments) and included it as a subsidiary.

 

- 10 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

As of March 23, 2023, the Parent company acquired a 53.9% interest (excluding treasury stocks, 52.0% interest including treasury stocks) in Woori Venture Partners Co., Ltd. (formerly Daol Investment Co., Ltd.), and added it as a consolidated subsidiary. As of May 30, 2023, the Parent company additionally acquired treasury stock (3.5%) which Woori Venture Partners Co., Ltd. possessed.

As of August 8, 2023, the Parent company paid 22,541,465 new shares of the Parent company to the shareholders of Woori Investment Bank Co., Ltd.(excluding the Parent company) through comprehensive stock exchange and acquired residual interest (41.3%) of Woori Investment Bank Co., Ltd.to make it a wholly owned subsidiary. In addition, on the same day, the Parent company paid 9,933,246 new shares of the Parent company to the shareholders of Woori Venture Partners Co., Ltd. (excluding the Parent company) through comprehensive stock exchange and acquired residual interest (44.5%) of Woori Venture Partners Co., Ltd., to make it a wholly owned subsidiary.

On January 29, 2024, the Parent company’s percentage of ownership in Woori Asset Management Corp. after the merger between Woori Asset Management Corp. (the surviving company) and Woori Global Asset Management Co., Ltd. (the merged company) is 77.5%. On March 29, 2024, the Parent company acquired the remaining shares (22.5%) of Woori Asset Management Corp., pursuant to which Woori Asset Management Corp. became a wholly-owned subsidiary of the parent company.

On March 25, 2024, the Parent company participated in the capital increase amount and acquired the 1,062,045 shares (96.7% after acquiring shares, 79.4% including treasury shares) of Woori Asset Trust Co., Ltd. Additionally, on March 29, 2024, Woori Asset Trust Co., Ltd. conducted a complete retirement of its 738,000 treasury shares. In addition, as of April 8, 2024, the Parent company additionally acquired minority interests (2.0%) of Woori Asset Trust Co., Ltd. As of November 19, 2024, the Parent company additionally acquired minority interests (0.9%) of Woori Asset Trust Co., Ltd.

On August 1, 2024, the Parent company owned 97.1% interest in merged securities firm as a result of merger between Korea Foss Securities (the surviving company) and Woori Investment Bank Co., Ltd. (dissolution company). Additionally, there are interests (2.3%) to be acquired through a shareholder agreement by the end of 2024. The merged securities company also changed its name to Woori Investment Securities Co., Ltd.

On July 1, 2025, the Parent company acquired 77.9% of the shares (excluding treasury shares; 75.3% including treasury shares) of Tongyang Life Insurance Co., Ltd. and 100% of the shares of ABL Life Insurance Co., Ltd. and included them as subsidiaries.

On July 31, 2025, the Parent company acquired the remaining shares (0.41%) of Woori Asset Trust Co., Ltd., pursuant to which Woori Asset Trust Co., Ltd. became a wholly-owned subsidiary of the parent company.

 

(2)

Details of the Parent company and subsidiaries (hereinafter ‘Group’) as of September 30, 2025 and December 31, 2024 are as follows:

 

            Percentage of ownership
(%)
            Financial
statements date
 

Subsidiaries

   Main business      September 30,
2025
     December 31,
2024
     Location  

Held by Woori Financial Group Inc.

              

Woori Bank

     Bank        100.0        100.0        Korea        September 30  

Tongyang Life Insurance Co., Ltd. (*1)

     Life insurance        77.9        —         Korea        September 30  

Woori Card Co., Ltd.

     Finance        100.0        100.0        Korea        September 30  

Woori Financial Capital Co., Ltd.

     Finance        100.0        100.0        Korea        September 30  

Woori Investment Securities Co., Ltd. (*1)

    
Securities
brokerage
 
 
     99.5        99.5        Korea        September 30  

ABL Life Insurance Co., Ltd. (*1)

     Life insurance        100.0        —         Korea        September 30  

Woori Asset Trust Co., Ltd

     Real estate trust        100.0        99.6        Korea        September 30  

Woori Savings Bank

    
Mutual saving
bank
 
 
     100.0        100.0        Korea        September 30  

Woori Financial F&I Co., Ltd.

     Finance        100.0        100.0        Korea        September 30  

Woori Asset Management Corp. (*1)

     Finance        100.0        100.0        Korea        September 30  

Woori Venture Partners

    
Other financial
services
 
 
     100.0        100.0        Korea        September 30  

 

- 11 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

        Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

  Main business   September 30,
2025
    December 31,
2024
    Location

Woori Private Equity Asset Management Co., Ltd.

  Finance     100.0       100.0     Korea    September 30

Woori Credit Information Co., Ltd.

  Credit information     100.0       100.0     Korea    September 30

Woori Fund Service Co., Ltd.

  Financial support
service business
    100.0       100.0     Korea    September 30

Woori FIS Co., Ltd.

  System software
development & maintenance
    100.0       100.0     Korea    September 30

Woori Finance Research Institute Co., Ltd.

  Other service business     100.0       100.0     Korea    September 30

Held by Woori Bank

          

Woori America Bank

  Finance     100.0       100.0     America    September 30

Woori Global Markets Asia Limited

  Finance     100.0       100.0     Hong Kong    September 30

Woori Bank China Limited

  Finance     100.0       100.0     China    September 30

AO Woori Bank (*7)

  Finance     100.0       100.0     Russia    September 30

PT Bank Woori Saudara Indonesia 1906 Tbk

  Finance     90.8       90.8     Indonesia    September 30

Banco Woori Bank do Brasil S.A.

  Finance     100.0       100.0     Brazil    September 30

Korea BTL Infrastructure Fund

  Finance     99.9       99.9     Korea    September 30

Woori Finance Myanmar Co., Ltd.

  Finance     100.0       100.0     Myanmar    September 30

Wealth Development Bank

  Finance     51.0       51.0     Philippines    September 30

Woori Bank Vietnam Limited

  Finance     100.0       100.0     Vietnam    September 30

Woori Bank (Cambodia) PLC

  Finance     100.0       100.0     Cambodia    September 30

Woori Bank Europe

  Finance     100.0       100.0     Germany    September 30

KAMCO Value Recreation First Securitization Specialty Co., Ltd. (*2)

  Asset securitization     15.0       15.0     Korea    September 30

Jeonju Iwon Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Wonju I one Inc. (*2)

  Asset securitization     —        —      Korea    September 30

Heitz Third Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori hansoop 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori QS 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Dream 2nd Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori K 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Display 3rd Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Quantum Jump the 2nd Co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori HW 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Dream 3rd Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori SJS 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

SPG the 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori-HWC 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori HC 3rd Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Park I 1st co., Ltd (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori HC 4th Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori SKR 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori H chemical 1st Co.,Ltd (*2)

  Asset securitization     —        —      Korea    September 30

HE the 1st Co.,Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Hub The 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori K The 3rd Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori KF 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori L Yongsan 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori HC 5th Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Lotte Dongtan 1st Co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori HC 6th Co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori HO 1st Co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori ESG 1st Co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori Osiria 1st Co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Gangnam Landmark 2nd Co., Ltd (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori HP the 1st co.,Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori KF 2nd Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

 

- 12 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

        Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

  Main business   September 30,
2025
    December 31,
2024
    Location

Woori HD 1st co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori ST 1st co.,Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori HW 2nd co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Mirae 1st co., Ltd. (*2) (*5)

  Asset securitization     —        —      Korea    September 30

Woori HR 2nt Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori QS 2nt Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori Plasma 1st Co., Ltd. (*2)

  Asset securitization     —        —      Korea    September 30

Woori EUGENE 1st Co.,Ltd (*2)

  Asset securitization     —        —      Korea    September 30

WOORIWON 1ST, CO,.LIMITED. (*2)

  Asset securitization     —        —      Korea    September 30

WOORI ENERBILITY 1ST, CO,.LIMITED. (*2)

  Asset securitization     —        —      Korea    September 30

WOORI HL 1ST, CO,.LIMITED. (*2)

  Asset securitization     —        —      Korea    September 30

WOORI PARC1. 2ND CO.,LTD (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI HEROS 1ST CO.,LTD. (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI GANGNAM ALPHA 1ST CO.,LTD. (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI BLOSSOM 1ST CO.,LTD. (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI DK 1ST CO.,LTD. (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI TECHONE 1ST CO.,LTD (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI TECHONE 2ND CO.,LTD (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI SONO 1ST CO.,LTD (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WOORI SEOUL STATION AREA 1ST, CO,.LTD. (*2)

  Asset securitization     —        —      Korea    September 30

Heungkuk Global Private Placement Investment Trust No. 1 (*3)

  Securities investment
and others
    98.8       98.8     Korea    September 30

AI Partners UK Water Supply Private Placement Investment Trust No.2 (*3)

  Securities investment
and others
    97.3       97.3     England    September 30

Multi Asset Global Real Estate Investment Trust No. 5-2 (*3)

  Securities investment
and others
    99.0       99.0     Korea    September 30

IGIS Australia Investment Trust No. 209-1 (*3)

  Securities investment
and others
    99.4       99.4     Korea    September 30

Woori Global Secondary Private Placement Investment Trust No. 1 (*3)

  Securities investment
and others
    98.8       98.8     Korea    September 30

JB Airline Private Placement Investment Trust No.8 (*3)

  Securities investment
and others
    97.0       97.0     Korea    September 30

Kiwoom Harmony Private Placement Investment Trust No. 2 (*3) (*5)

  Securities investment
and others
    —        97.3     Korea    September 30

Kiwoom Harmony Private Placement Investment Trust No. 1 (*3)

  Securities investment
and others
    97.7       97.4     Korea    September 30

Kiwoom Harmony Private Placement Investment Trust No. 4 (*3)

  Securities investment
and others
    96.2       96.2     Korea    September 30

Kiwoom Harmony Private Placement Investment Trust No. 9 (*3) (*10)

  Securities investment
and others
    100.0       —      Korea    September 30

Principal Guaranteed Trust (*4)

  Trust     —        —      Korea    September 30

Principal and Interest Guaranteed Trust (*4)

  Trust     —        —      Korea    September 30

Held by Multi Asset Global Real Estate Investment Trust No. 5-2

          

MAGI No.5 LuxCo S.a.r.l.

  Asset securitization     54.6       54.6     Luxembourg    September 30

 

- 13 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

        Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

  Main business   September 30,
2025
    December 31,
2024
    Location

Held by MAGI No.5 LuxCo S.a.r.l.

          

ADP 16 Brussels

  Asset securitization     100.0       100.0     Belgium    September 30

Held by Woori ESG Infrastructure Development General Private Investment Trust No. 1:

          

Woori Global Infrastructure Development Co., Ltd.

  Other financial
services
    100.0       100.0     Korea    September 30

Namyangju Resource Circulation Facility Development Co., Ltd.

  Other professional
services
    100.0       100.0     Korea    September 30

Held by Woori Card Co., Ltd.

          

TUTU Finance –WCI Myanmar Co., Ltd.

  Finance     100.0       100.0     Myanmar    September 30

PT Woori Finance Indonesia Tbk.

  Finance     84.5       84.5     Indonesia    September 30

Woori Card 2021-1 Asset Securitization Specialty Co., Ltd. (*2) (*5)

  Asset securitization     —        0.5     Korea    September 30

Woori Card 2022-1 Asset Securitization Specialty Co., Ltd. (*2) (*5)

  Asset securitization     —        0.5     Korea    September 30

Woori Card 2022-2 Asset Securitization Specialty Co., Ltd. (*2)

  Asset securitization     0.5       0.5     Korea    September 30

Woori Card 2023-1 Asset Securitization Specialty Co., Ltd. (*2)

  Asset securitization     0.5       0.5     Korea    September 30

Woori Card 2023-2 Asset Securitization Specialty Co., Ltd. (*2)

  Asset securitization     0.5       0.5     Korea    September 30

Woori Card 2024-1 Asset Securitization Specialty Co., Ltd. (*2)

  Asset securitization     0.5       0.5     Korea    September 30

Held by Woori Financial Capital Co., Ltd.

          

Specified Money Market Trust

  Trust     100.0       100.0     Korea    September 30

Held by Woori Investment Securities Co., Ltd.

          

Seari Second Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

Namjong 1st Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

Bukgeum First Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

Bukgeum Second Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

WS1909 Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

WS2003 Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

WS2006 Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

WH2103 Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

WN2103 Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

WH2106 Securitization Specialty Co., Ltd. (*2)

  Asset securitization     5.0       5.0     Korea    September 30

WiBee AK 1st Co.,Ltd. (*2) (*10))

  Asset securitization     —        —      Korea    September 30

WiBee Sae-A 1st Co., Ltd (*2) (*10)

  Asset securitization     —        —      Korea    September 30

WiBee Central 1st Co., Ltd (*2) (*10)

  Asset securitization     —        —      Korea    September 30

 

- 14 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

        Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

  Main business   September 30,
2025
    December 31,
2024
    Location

Held by Tongyang Life Insurance Co., Ltd.

          

Tongyang Life Financial Service Co., Ltd (*10)

  Insurance agents
and brokers
    100.0       —      Korea    September 30

Held by ABL Life Insurance Co., Ltd.

          

ABA Financial Service LLC. (*10)

  Insurance agents
and brokers
    100.0       —      Korea    September 30

Kookmin Bank acting as Trustee of Kiwoom Andante Private Investment Trust (*10)

  Securities investment
and others
    99.8       —      Korea    September 30

Kookmin Bank Acting as Trustee of Kiwoom Moderato Private Securities Investment Trust I (*3) (*10)

  Securities investment
and others
    99.7       —      Korea    September 30

Kiwoom Europe Infra A.I. Private Type Investment Trust III (*3) (*10)

  Securities investment
and others
    99.8       —      Korea    September 30

Kiwoom Global Infra A.I. Private Type Investment Trust II (*3) (*10)

  Securities investment
and others
    98.8       —      Korea    September 30

Kookmin Bank acting as Trustee of Kiwoom AGPS Private Investment Trust (*3) (*10)

  Securities investment
and others
    99.9       —      Korea    September 30

Kiwoom Europe Infra A.I. Private Type Investment Trust IX (*3) (*10)

  Securities investment
and others
    98.1       —      Korea    September 30

Alceon Real Infrastructure Blind General Type Private Placement Investment Trust (*3) (*10)

  Securities investment
and others
    100.0       —      Korea    September 30

Hanwha Global Infrastructure Private Fund 31 (*3) (*10)

  Securities investment
and others
    98.4       —      Korea    September 30

Alceon Real Property Blind General Type Private Placement Investment Trust (*3) (*10)

  Securities investment
and others
    100.0       —      Korea    September 30

KB NB Private Investment Trust No. 4 (*3) (*10)

  Securities investment
and others
    57.1       —      Korea    September 30

IGIS U.S. Private Placement Real Estate Investment Trust No. 469-1 (*3) (*10)

  Securities investment
and others
    99.6       —      Korea    September 30

IGIS U.S. Private Placement Real Estate Investment Trust No. 469-2 (*3) (*10)

  Securities investment
and others
    99.6       —      Korea    September 30

Alceon Australia RDS General Type Private Placement Investment Trust 2 (*3) (*10)

  Securities investment
and others
    50.5       —      Korea    September 30

Alceon Australia RDS General Type Private Placement Investment Trust 3 (*3) (*10)

  Securities investment
and others
    99.3       —      Korea    September 30

Woori Park Square Payton General Type Private Investment Trust (*3) (*10)

  Securities investment
and others
    100.0       —      Korea    September 30

Woori Pantheon Metrics General Type Private Investment Trust (*3) (*10)

  Securities investment
and others
    100.0       —      Korea    September 30

Held by Woori Asset Management Corp.

          

Woori China Convertible Bond Hedging feeder Investment Trust H (debt-oriented hybrid) (*3) (*5)

  Securities investment
and others
    —        89.5     Korea    — 

Woori China Convertible Bond Master Fund (*3) (*5)

  Securities investment
and others
    —        63.3     Korea    — 

 

- 15 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

   Main business   September 30,
2025
    December 31,
2024
    Location

Woori Together TDF 2040 (*3) (*5)

   Securities investment
and others
    —        34.3     Korea    — 

Woori Together TDF 2045 (*3) (*5)

   Securities investment
and others
    —        56.0     Korea    — 

Woori Together TDF 2050 (*3) (*5)

   Securities investment
and others
    —        31.5     Korea    — 

Woori Rooftop Solar Private Special Asset Investment Trust No.1 (*3)

   Securities investment
and others
    40.1       40.1     Korea    September 30

Woori Following Foreigners Securities Sub-Investment Master Fund [Equity] (*3) (*10)

   Securities investment
and others
    100.0       —      Korea    September 30

Woori Following Foreigners 40 Securities Sub-Investment Trust [Bond Mixed-Fund of Funds] Class C-F (*3) (*10)

   Securities investment
and others
    83.9       —      Korea    September 30

Woori Didim US Technology and Bio-Healthcare Feeder Investment Trust (*3) (*5)

   Securities investment
and others
    —        44.6     Korea    — 

Woori US Billionaire Equity Master Investment Trust (*3) (*5) (*10)

   Securities investment
and others
    —        —      Korea    — 

Woori US Billionaire Equity EMP Feeder Investment Trust (H) ClassC-F (*3) (*5) (*10)

   Securities investment
and others
    —        —      Korea    — 

Woori US Billionaire Equity EMP Feeder Investment Trust (UH) ClassC-F (*3) (*5) (*10)

   Securities investment
and others
    —        —      Korea    — 

Woori Total Bond Market Master Investment Trust (*3) (*5) (*10)

   Securities investment
and others
    —        —      Korea    — 

Woori Short Term Bond Master Investment Trust (*3) (*5) (*10)

   Securities investment
and others
    —        —      Korea    — 

Held by Woori Financial F&I Co., Ltd.

           

WI2203 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WM2203 Asset Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WNI2206 Asset Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WI2209 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WN2212 Asset Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WK2212 Asset Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WH2306 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WN2306 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WNKN2309 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WB2309 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WI2311 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WSB2312 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WK2312 Asset Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WBS2312 Securitization Specialty Co., Ltd. (*2)

   Asset securitization     5.0       5.0     Korea    September 30

WK2403 Asset Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

 

- 16 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

   Main business   September 30,
2025
    December 31,
2024
    Location

WH2403 Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

WSB2406 Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

WK2406 Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

WI2406 Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

WKN2406 Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

WS2409 Asset Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

WSB2409 Asset Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       5.0     Korea    September 30

WDSB2503 Asset Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       —      Korea    September 30

WHKN2506 Asset Securitization Specialty Co., Ltd. (*2) (*10)

   Asset securitization     5.0       —      Korea    September 30

WK2509 Asset Securitization Specialty Co.,Ltd. (*2) (*10)

   Asset securitization     5.0       —      Korea    September 30

WH2509 Asset Securitization Specialty Co.,Ltd. (*2) (*10)

   Asset securitization     5.0       —      Korea    September 30

VOGO DL General Private Equity Investment Trust 1(*3)

   Securities investment
and others
    99.4       99.8     Korea    September 30

WFBS 1st Corporate Recovery Private Equity Fund (*3)

   Finance     96.2       96.2     Korea    September 30

Held by Woori Venture Partners Co., Ltd.

           

Woori Venture Partners US

   Other financial
services
    100.0       100.0     America    September 30

Held by Woori Bank, Woori Financial Capital Co., Ltd., and Woori Private Equity Asset Management Co., Ltd. (*6)

           

Green ESG Growth No.1 Private Equity Fund (*3)

   Securities investment
and others
    33.7       34.8     Korea    September 30

Woori New Growth Credit Fund 1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori PE Secondary Fund 1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Held by Woori Financial Capital Co., Ltd., Woori Private Equity Asset Management Co., Ltd. and Woori Investment Securities Co., Ltd. (*6)

           

Japanese Hotel Real Estate Private Equity Fund 1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Held by Woori Bank, Woori Financial Capital Co., Ltd., Woori Investment Securities Co., Ltd., Woori Savings Bank and Woori Private Equity Asset Management Co., Ltd. (*6)

           

Woori Innovative Growth Professional Investment Type Private Investment Trust No.1 (*3)

   Securities investment
and others
    90.0       90.0     Korea    September 30

Held by Woori Bank, Woori Financial Capital Co., Ltd., Woori Investment Securities Co., Ltd. and Woori Private Equity Asset Management Co., Ltd. (*6)

           

Woori Innovative Growth Professional Investment Type Private Investment Trust No.2 (*3)

   Securities investment
and others
    85.0       85.0     Korea    September 30

 

- 17 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

   Main business   September 30,
2025
    December 31,
2024
    Location

Woori Innovative Growth New Deal Private Investment Trust No.3 (*3)

   Securities investment
and others
    94.3       94.3     Korea    September 30

Held by Woori Bank, Woori Financial Capital Co., Ltd., and Woori Investment Securities Co., Ltd. (*6)

           

Woori GP Commitment Loan General Type Private Investment Trust No.1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori Equity Bridge Loan General Type Private Investment Trust No.1 (*3)

   Securities investment
and others
    80.0       80.0     Korea    September 30

Woori GP Commitment Loan General Type Private Investment Trust No.2 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori GP Commitment Loan General Type Private Investment Trust No.3 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori Junior Equity General Type Private Investment Trust (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori Top-Class Senior and Junior Loan Private Investment Trust (*3) (*10)

   Securities investment
and others
    100.0       —      Korea    September 30

Held by Woori Bank, Woori Financial Capital Co., Ltd., and Woori Asset Trust Co., Ltd. (*6)

           

Woori New Deal(Infrastructure) Policy Fund No.1 (*3)

   Securities investment
and others
    70.0       70.0     Korea    September 30

Held by Woori bank and Woori Investment Securities Co., Ltd. (*6)

           

Woori Global Development Infrastructure Synergy Company Private Placement Investment Trust No.1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori NorthAmerica Infra Private Placement Investment Trust No. 1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori Infrastructure New Deal Specialized Investment Private Equity Investment Trust No. 1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori General Type Private Real Estate Investment Trust No.2 (*3)

   Securities investment
and others
    30.1       30.1     Korea    September 30

Woori ESG Infrastructure Development General Type Private Investment Trust No.1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori Real Estate Blind Investment General Type Private Investment Trust No.1 (*3) (*10)

   Securities investment
and others
    100.0       —      Korea    September 30

Held by Woori bank (*6)

           

Woori WooriBank Partners General Type Private Investment Trust No.1 (*3)

   Securities investment
and others
    92.6       92.6     Korea    September 30

Woori General Type Private Real Estate Investment Trust No.1 (*3)

   Securities investment
and others
    86.8       84.9     Korea    September 30

 

- 18 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

   Main business   September 30,
2025
    December 31,
2024
    Location

Woori Global Mid-market Secondary General Type Private Investment Trust No.1 (*3)

   Securities investment
and others
    80.0       80.0     Korea    September 30

Woori Woori Bank Partners Professional Type Private Investment Trust No. 2 (*3)

   Securities investment
and others
    90.9       90.9     Korea    September 30

Woori General Type Private Real Estate Investment Trust No.5 (*3)

   Securities investment
and others
    87.0       87.0     Korea    September 30

Woori Top-Class Equity Fund of Funds Private Investment Trust (*3)(*10)

   Securities investment
and others
    85.0       —      Korea    September 30

Woori Japan General Type Private Real Estate Feeder Investment Trust No.1-2 (*3) (*5)

   Securities investment
and others
    —        98.8     Korea    — 

Woori Japan Blind General Type Private Real Estate Feeder Investment Trust No.1 (*3)

   Securities investment
and others
    99.9       99.9     Korea    September 30

Woori Clean Energy General Type Private Investment Trust No.2 (*3)

   Securities investment
and others
    30.8       30.8     Korea    September 30

Woori ESG Infrastructure Development General Type Private Investment Trust No.2 (*3)

   Securities investment
and others
    50.0       50.0     Korea    September 30

Woori Dongbu Underground Expressway General type Private Special Asset Investment Trust (*3)

   Securities investment
and others
    40.0       40.0     Korea    September 30

Woori Partners General Private Investment Trust No. 3 (*3)

   Securities investment
and others
    90.9       90.9     Korea    September 30

Woori Natixis Partnership Global Private Debt Fund No. 1-1(USD) (*3)

   Securities investment
and others
    80.0       80.0     Korea    September 30

Woori Natixis Partnership Global Private Debt Fund No. 1-2(EUR) (*3)

   Securities investment
and others
    80.0       80.0     Korea    September 30

Woori General Type Private Real Estate Investment Trust No.7 (*3)

   Securities investment
and others
    87.0       87.0     Korea    September 30

Held by Woori Bank and Tongyang Life Insurance Co., Ltd. (*6)

           

Woori Senior Loan General Type Private Investment Trust No.2 (*3)

   Securities investment
and others
    54.0       50.0     Korea    September 30

Woori Senior Loan General Type Private Investment Trust No.3 (*3)

   Securities investment
and others
    47.3       45.8     Korea    September 30

Held by ABL Life Insurance Co., Ltd. (*6)

           

Woori MDF V General Type Private Real Estate Investment Trust (*3)(*10)

   Securities investment
and others
    50.0       —      Korea    September 30

Held by Woori Bank and Woori Financial Capital Co., Ltd. (*6)

           

Woori Renewable New Deal Fund No.1 (*3)

   Securities investment
and others
    60.0       60.0     Korea    September 30

Woori Equity Investment General Type Private Investment Trust No.1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori Busan Logistics Infra Private Placement Special Asset Investment Trust (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

 

- 19 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

   Main business   September 30,
2025
    December 31,
2024
    Location

Woori Fund Financing General Type Private Investment Trust (*3)

   Securities investment
and others
    99.3       99.7     Korea    September 30

Held by Woori Financial Capital Co., Ltd. (*6)

           

Woori Japan Private Placement Real Estate Feeder Investment Trust No.1-1 (*3) (*5)

   Securities investment
and others
    —        63.2     Korea    — 

Held by Woori Bank and Woori Asset Trust Co., Ltd (*6)

           

Woori General Type Private Real Estate Investment Trust No.6 (*3)

   Securities investment
and others
    85.8       85.8     Korea    September 30

Woori Innovation Growth(Infrastructure) General Type Private Investment Trust No.2 (*3)

   Securities investment
and others
    46.4       46.4     Korea    September 30

Held by Woori bank, Woori Investment Securities Co., Ltd., and Woori Asset Trust Co., Ltd. (*6)

           

Woori Real Estate Financial Stabilization General Private Investment Trust No. 1 (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori Real Estate Financial Stabilization General Private Investment Trust No. 2 (*3) (*10)

   Securities investment
and others
    100.0       —      Korea    September 30

Held by Woori Bank, Woori Card Co., Woori Investment Securities Co., Ltd. and Woori Financial Capital Co., Ltd. (*6)

           

Woori FG Digital Investment Fund 1st (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori FG DINNO Lab Fund 1st (*3)

   Securities investment
and others
    100.0       100.0     Korea    September 30

Woori FG DINNO Lab Fund 2nd (*3) (*10)

   Securities investment
and others
    100.0       —      Korea    September 30

Held by Woori Bank, Woori Financial Capital Co., Ltd. and Tongyang Life Insurance Co., Ltd. (*6)

           

Woori Senior Loan Private Placement Investment Trust No.1 (*3) (*10)

       32.0       —      Korea    September 30

Held by Woori Japan Private Placement Real Estate Feeder Investment Trust No.1-1 and Woori Japan Investment Trust No. 1-2 (*6)

           

Woori Japan Private Placement Real Estate Master Investment Trust No.1 (*3) (*5) (*8)

   Securities investment
and others
    —        100.0     Korea    — 

Held by Woori Financial Capital Co., Ltd. and Woori Investment Securities Co., Ltd. (*6)

           

Woori Japan Private Placement Real Estate Master Investment Trust No.2-1 (*3) (*5)

   Securities investment
and others
    —        100.0     Korea    — 

 

- 20 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership
(%)
         Financial
statements date

Subsidiaries

   Main business   September 30,
2025
    December 31,
2024
    Location

Held by Woori Bank and Woori Private Equity Asset Management Co., Ltd. (*6)

           

Woori Corporate Turnaround No.1 Private Equity Fund (*3)

   Securities investment
and others
    36.2       36.4     Korea    September 30

Held by Woori Japan Blind General Type Private Real Estate Feeder Investment Trust No.1 and Woori Japan General Type Private Real Estate Feeder Investment Trust No.2-1 (*6)

           

Woori Japan Private Placement Real Estate Master Investment Trust No.2 (*3) (*5) (*8)

   Securities investment
and others
    —        100.0     Korea    — 

Held by Woori Japan Private Placement Real Estate Master Investment Trust No.1

           

GK OK Chatan (*3) (*5)

   Other financial
services
    —        99.9     Japan    — 

Held by Woori Japan Blind General Type Private Real Estate Feeder Investment Trust No.1 (*6)

           

Woori Private Placement Investment Trust No. 3 (*3) (*8)

   Securities investment
and others
    76.5       76.5     Korea    September 30

Held by Woori Private Placement Investment Trust No. 3

           

GK Woorido (*3)

   Other financial
services
    100.0       100.0     Japan    June 30 (*9)

 

(*1)

On July 1, 2025, the Group acquired 77.9% of the shares (excluding treasury shares; 75.3% including treasury shares) of Tongyang Life Insurance Co., Ltd. and 100% of the shares of ABL Life Insurance Co., Ltd. and included them as subsidiaries. Woori Asset Management Corp. and Woori Global Asset Management Co., Ltd. merged through a business combination to become Woori Asset Management Corp, for the year ended December 31, 2024. Additionally, The Group owned interest in Korea Foss Securities Co., Ltd. as a result of the merger between Korea Foss Securities Co., Ltd. (surviving company) and Woori Investment Bank Co., Ltd. (dissolution company) for the year ended December 31, 2024. The merged securities company also changed its name to Woori Investment Securities Co., Ltd.

(*2)

The entity is a structured entity for the purpose of asset securitization. Although the Group is not a majority shareholder, the Group 1) has the power over the investee, 2) is exposed to or has rights to variable returns from its involvement with the investee, and 3) has the ability to use its power to affect its returns.

(*3)

The entity is a structured entity for the purpose of investment in securities. Although the Group is not a majority shareholder, the Group 1) has the power over the investee, 2) is exposed to or has rights to variable returns from its involvement with the investee, and 3) has the ability to use its power to affect its returns.

(*4)

The entity is a ‘money trust’ under the Financial Investment Services and Capital Markets Act. Although the Group is not a majority shareholder, the Group 1) has the power over the investee, 2) is exposed to or has rights to variable returns from its involvement with the investee, and 3) has the ability to use its power to affect its returns.

(*5)

Companies are excluded from the consolidation as of September 30, 2025.

(*6)

Determined that the Group controls the investees, considering the Group 1) has the power over the investee, 2) is exposed to or has rights to variable returns from its involvement with the investee, and 3) has the ability to use its power to affect its returns, by two or more subsidiaries’ investment or operation.

(*7)

The Russia – Ukraine conflict has been escalated in February 2022, and international sanctions were imposed on Russia. Due to the sanctions, the Group may experience situations such as a decrease in value of financial assets or operating assets owned by the Group regarding the conflict, an increase in receivable payment terms, limitation to transfer funds, decrease in the profit. As of September 30, 2025, the Group expects such conflict and sanctions would have financial impacts on the business of AO Woori Bank, one of the subsidiaries, in the future. However, the Group cannot reasonably predict the financial impacts.

(*8)

As a master-feeder fund, it is the percentage of the feeder fund’s ownership in the master fund.

(*9)

As the financial statements for the end of the reporting period were not available, the most recent financial statements available from the date of settlement were used.

(*10)

Companies are included in the consolidation during the nine-month period ended September 30, 2025.

 

- 21 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

The Group has not consolidated the following entities as of September 30, 2025 and December 31, 2024 despite having more than 50% ownership interest:

 

    

As of September 30, 2025

Subsidiaries

  

Location

  

Main Business

  

Percentage of
ownership (%)

Mirae Asset Maps Clean Water Private Equity Investment Trust 7th (*1)

   Korea    Securities Investment    59.7

Kiwoom Yonsei Private Equity Investment Trust (*1)

   Korea    Securities Investment    88.9

IGIS Europe Private Placement Real Estate Fund No. 163-2 (*2)

   Korea    Securities Investment    97.8

IGIS Global Private Placement Real Estate Fund No. 148-1 (*1)

   Korea    Securities Investment    75.0

IGIS Global Private Placement Real Estate Fund No. 148-2 (*1)

   Korea    Securities Investment    75.0

Mirae Asset Seoul Ring Expressway Private Special Asset Fund No. 1 (*1)

   Korea    Securities Investment    66.7

Hangkang Sewage Treatment Plant Fund (*1)

   Korea    Securities Investment    55.6

Korea Investment Pocheon-Hwado Highway Private Special Asset Trust 2 (*1)

   Korea    Securities Investment    55.2

Midas Global Private Placement Real Estate Investment Trust No. 7-2 (*1)

   Korea    Securities Investment    58.3

Samsung Together Korea IPPF private securities investment trust 3 [Equity-FoFs] (*3)

   Korea    Securities Investment    100.0

INMARK France Private Placement Investment Trust No. 18-1 (*1)

   Korea    Securities Investment    93.8

Kiwoom Vibrato Private Placement Investment Trust 1-W(EUR) (*2)

   Korea    Securities Investment    99.5

KOTAM Global Infra Private Fund 1-4 (*2)

   Korea    Securities Investment    99.7

UBSHana Class 1 Special Asset Investment Trust 3 Class C 2 (*1)

   Korea    Securities Investment    51.0

Consus GyeongJu Green Specialized Private Special Asset Investment Trust 1 (*1)

   Korea    Securities Investment    50.0

Kiwoom Harmony Private Placement Investment Trust No. 3 (*1)

   Korea    Securities Investment    77.3

Kiwoom Aurora Geneal Type Private Placement Investment Trust No. 2 (*1)

   Korea    Securities Investment    60.0

NH-Amundi WSCP VIII Private Fund 2 (*1)

   Korea    Securities Investment    65.2

AI Partners Global Infrastructure Specialized Privately Placed Feeder Fund Trust No. 2 (*2)

   Korea    Securities Investment    100.0

Hangang new deal infra BTL fund 4 (HNBF4) (*1)

   Korea    Securities Investment    60.0

IGIS Global Private Placement Real Estate Fund No. 316-1(*2)

   Korea    Securities Investment    99.3

INMARK Spain Private Placement Real Estate Investment Trust No. 26-2 (*2)

   Korea    Securities Investment    97.7

Woori Asset Global Partnership Fund No.5(*4)

   Korea    Securities Investment    57.7

Kiwoom Harmony Private Placement Investment Trust No. 6 (*1)

   Korea    Securities Investment    76.9

Project Chile PMGD Solar (*2)

   Korea    Securities Investment    75.2

NH-Amundi BXD Private Fund 2[FoF] (*2)

   Korea    Securities Investment    77.8

Rifa Qualified Investors Private Real Estate Investment Trust No.40 (*2)

   Korea    Securities Investment    55.0

Hangang Green Environment Private Placement Special Asset Investment Trust (*1)

   Korea    Securities Investment    50.0

KB Nongsok Sewage Treatment Facility Private Special Asset Investment Trust (*1)

   Korea    Securities Investment    80.0

KIAMCO Daejang Hongdaeseon Private Special Asset Investment Trust (*1)

   Korea    Securities Investment    76.6

Renaissance KOSDAQ Venture Beauty Privately Placed Fund (*1)

   Korea    Securities Investment    88.9

KIAMCO Siwha Jeongwang Logistics Development Private Real Estate Investment Trust No.1 (*2)

   Korea    Securities Investment    50.0

Dabi Hana Inje Gwan-sa BTL Private Special Asset Investment Trust (*2)

   Korea    Securities Investment    50.0

Alceon Australia Alternative General Private Investment Trust No.1 (*2)

   Korea    Securities Investment    100.0

KB NA Sound Point Private Special Asset Fund 3(*2)

   Korea    Securities Investment    100.0

Alceon Australia RDS General Type Private Placement Investment Trust 1(*2)

   Korea    Securities Investment    100.0

NH-Amundi Transport Infra Private Fund No. 1 (*2)

   Korea    Securities Investment    100.0

Hanwha Global Infrastructure Private Fund 39 (*2)

   Korea    Securities Investment    100.0

Alceon Dorchester Credit Secondary General Type Private Placement Investment Trust (*2)

   Korea    Securities Investment    100.0

Alceon PRISM Global Credit Secondary General Type Private Placement Investment Trust (*2)

   Korea    Securities Investment    99.9

Alceon Digital Infrastructure General Type Private Placement Investment Trust (*1)

   Korea    Securities Investment    99.9

IGIS Global Secondary Private Investment Trust No. 504-1 (*2)

   Korea    Securities Investment    99.9

Alceon Park Squaure Europe Private Credit General Type Private Placement Investment Trust (*2)

   Korea    Securities Investment    99.9

Alpha Private Debt Blind General Private Investment Trust (*2)

   Korea    Securities Investment    99.8

Alceon SOF III General Type Private Placement Investment Trust (*2)

   Korea    Securities Investment    99.7

IGIS European Private Placement Real Estate Investment Trust No. 521-1 (*2)

   Korea    Securities Investment    99.7

IGIS European Private Placement Real Estate Investment Trust No. 521-2 (*2)

   Korea    Securities Investment    99.7

NH-Amundi Europe Direct Lending Private Fund No. 4 (*2)

   Korea    Securities Investment    99.5

 

- 22 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    

As of September 30, 2025

Subsidiaries

  

Location

  

Main Business

  

Percentage of
ownership (%)

Koramco Europe Infra Private Special Asset Investment Trust No. 1 (*2)

   Korea    Securities Investment    99.0

Koramco Global Infra Private Special Asset Investment Trust No. 1 (*2)

   Korea    Securities Investment    99.0

Koramco Global Private Credit Private Special Asset Investment Trust No. 1-1 (*2)

   Korea    Securities Investment    99.0

Kiwoom ASM Private Investment Trust[FoFs] (*2)

   Korea    Securities Investment    98.1

KEB Hana Bank as trustee of Hyundai Investments Private Fund No.41 (*1)

   Korea    Securities Investment    55.6

IBK SeAH Solar Power Generation Private Securities Investment Fund(SOC) (*2)

   Korea    Securities Investment    50.0

Koramco PRISM Real Estate Debt Blind Private Real Estate Investment Trust (*2)

   Korea    Securities Investment    99.9

Koramco Global Private Credit Private Special Asset Investment Trust No. 1-2 (*2)

   Korea    Securities Investment    99.0

Kiwoom PRISM General Private Investment Turst (*2)

   Korea    Securities Investment    99.9

Pacific No.70 General Private Real Estate Investment Trust (*1)

   Korea    Securities Investment    53.8

Hanwha Abu Dhabi Gas Infrastructure General Private Special Asset Investment Trust No.1 (*1)

   Korea    Securities Investment    62.2

 

(*1)

The Group does not have power over the discretionary fund because the fund manager has the sole authority to decide the relevant activities of the investee. The fund manager’s delegated power is exercised not only for the Group, but also for other investors as well. The Group does not have the power over the fund’s activities even though it holds more than 50% of ownership interest.

(*2)

The Group does not have power over the fund of funds because the Group cannot decide the relevant activities of the fund through the related contract. The Group does not have the power over the fund’s activities even though it holds more than 50% of ownership interest.

(*3)

The Group does not have power over the stock market stabilization fund as the fund’s relevant activities are determined by the management committee, over which the Group does not have substantial control. The Group does not have the power over the fund’s activities even though it holds more than 50% of ownership interest.

(*4)

In this fund, one of the parties holds substantive removal rights and can remove the collective investment business operator. Consequently, the Group have no controls as it exercises decision-making rights as agent.

 

- 23 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    

As of December 31, 2024

Subsidiaries

  

Location

  

Main Business

  

Percentage of
ownership (%)

Mirae Asset Maps Clean Water Private Equity Investment Trust 7th (*1)

   Korea    Securities Investment    59.7

Kiwoom Yonsei Private Equity Investment Trust (*1)

   Korea    Securities Investment    88.9

IGIS Europe Private Placement Real Estate Fund No. 163-2 (*2)

   Korea    Securities Investment    97.8

IGIS Global Private Placement Real Estate Fund No. 148-1 (*1)

   Korea    Securities Investment    75.0

IGIS Global Private Placement Real Estate Fund No. 148-2 (*1)

   Korea    Securities Investment    75.0

Mirae Asset Seoul Ring Expressway Private Special Asset Fund No. 1 (*1)

   Korea    Securities Investment    66.7

Hangang Blue Water Private Placement Special Asset Investment Trust (*1)

   Korea    Securities Investment    55.6

Korea Investment Pocheon-Hwado Highway Private Special Asset Trust 2 (*1)

   Korea    Securities Investment    55.2

Midas Global Private Placement Real Estate Investment Trust No. 7-2 (*1)

   Korea    Securities Investment    58.3

Samsung Together Korea IPPF private securities investment trust 3 [Equity-FoFs] (*3)

   Korea    Securities Investment    100.0

INMARK France Private Placement Investment Trust No. 18-1 (*1)

   Korea    Securities Investment    93.8

Kiwoom Vibrato Private Placement Investment Trust 1-W(EUR) (*2)

   Korea    Securities Investment    99.5

KOTAM Global Infra Private Fund 1-4 (*2)

   Korea    Securities Investment    99.7

UBSHana Class 1 Special Asset Investment Trust 3 Class C 2 (*1)

   Korea    Securities Investment    51.0

Consus GyeongJu Green Specialized Private Special Asset Investment Trust 1 (*1)

   Korea    Securities Investment    50.0

Kiwoom Harmony Private Placement Investment Trust No. 3 (*1)

   Korea    Securities Investment    77.4

Consus Solar Energy Private Placement Investment Truns No.1(*1)

   Korea    Securities Investment    50.0

Kiwoom Aurora Geneal Type Private Placement Investment Trust No. 2 (*1)

   Korea    Securities Investment    60.0

NH-Amundi WSCP VIII Private Fund 2 (*1)

   Korea    Securities Investment    65.2

AI Partners Global Infrastructure Specialized Privately Placed Feeder Fund Trust No. 2 (*2)

   Korea    Securities Investment    100.0

Hangang new deal infra BTL fund 4 (HNBF4) (*1)

   Korea    Securities Investment    60.0

IGIS Global Private Placement Real Estate Fund No. 316-1 (*2)

   Korea    Securities Investment    99.3

INMARK Spain Private Placement Real Estate Investment Trust No. 26-2 (*2)

   Korea    Securities Investment    97.7

Woori Asset Global Partnership Fund No.5 (*4)

   Korea    Securities Investment    57.7

Kiwoom Harmony Private Placement Investment Trust No. 6 (*1)

   Korea    Securities Investment    76.9

Project Chile PMGD Solar (*2)

   Korea    Securities Investment    75.2

NH-Amundi BXD Private Fund 2[FoF] (*2)

   Korea    Securities Investment    77.8

Rifa Qualified Investors Private Real Estate Investment Trust No.40 (*2)

   Korea    Securities Investment    55.0

Hangang Green Environment Private Placement Special Asset Investment Trust (*1)

   Korea    Securities Investment    50.0

 

(*1)

The Group does not have power over the discretionary fund because the fund manager has the sole authority to decide the relevant activities of the investee. The fund manager’s delegated power is exercised not only for the Group, but also for other investors as well. The Group does not have the power over the fund’s activities even though it holds more than 50% of ownership interest.

(*2)

The Group does not have power over the fund of funds because the Group cannot decide the relevant activities of the fund through the related contract. The Group does not have the power over the fund’s activities even though it holds more than 50% of ownership interest. The Group does not have the power over the fund’s activities even though the Group holds ownership interest.

(*3)

The Group does not have power over the stock market stabilization fund as the fund’s relevant activities are determined by the management committee, over which the Group does not have substantial control. The Group does not have the power over the fund’s activities even though it holds more than 50% of ownership interest.

(*4)

In this fund, because one party holds substantive removal rights, they can remove the collective investment business operator. Consequently, the Group has no control as it exercises decision-making rights as an agent.

 

 

- 24 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

The summarized financial information of the major subsidiaries is as follows. The financial information of each subsidiary was prepared on the basis of consolidated financial statements. (Unit: Korean Won in millions):

 

     As of September 30, 2025      For the nine-month period ended September 30, 2025  

Subsidiaries

   Assets      Liabilities      Operating
revenue
     Net
income (loss)
attributable
to owners
    Total
 comprehensive 
income (loss)
attributable to
owners
 

Woori Bank

     490,080,026        460,766,828        25,779,900        2,293,297       2,057,097  

Tongyang Life Insurance Co., Ltd.

     35,834,730        33,965,755        1,013,411        13,971       83,531  

Woori Card Co., Ltd.

     16,380,469        13,541,722        1,697,330        106,140       97,350  

Woori Financial Capital Co., Ltd.

     12,489,347        10,684,078        1,418,453        115,307       115,248  

Woori Investment Securities Co., Ltd.

     8,755,794        7,564,713        366,748        21,801       45,760  

ABL Life Insurance Co., Ltd.

     20,148,837        19,541,495        740,134        38,755       35,578  

Woori Asset Trust Co., Ltd.

     322,438        43,701        61,646        (180,999     (181,072

Woori Savings Bank

     2,233,466        2,025,279        103,452        15,276       13,941  

Woori Financial F&I Co., Ltd.

     1,302,262        962,942        61,576        1,854       1,854  

Woori Asset Management Corp.

     194,706        19,021        48,669        15,162       15,070  

Woori Venture Partners Co., Ltd.

     389,584        31,368        33,292        30,644       30,510  

Woori Private Equity Asset Management Co., Ltd.

     102,611        5,123        8,935        1,837       1,912  

Woori Credit Information Co., Ltd.

     45,489        7,794        28,616        897       749  

Woori Fund Service Co., Ltd.

     32,768        2,762        13,661        3,043       3,043  

Woori FIS Co., Ltd.

     51,984        6,068        129,651        (833     (857

Woori Finance Research Institute Co., Ltd.

     6,572        3,545        6,557        (725     (744

 

     As of December 31, 2024      For the nine-month period ended September 30, 2024  

Subsidiaries

   Assets      Liabilities      Operating
revenue
     Net
income (loss)
attributable
to owners
    Total
 comprehensive 
income (loss)
attributable to
owners
 

Woori Bank

     485,888,941        456,944,053        27,675,438        2,524,362       2,636,038  

Woori Card Co., Ltd.

     16,613,482        13,828,816        1,609,474        140,204       146,897  

Woori Financial Capital Co., Ltd.

     12,770,681        11,045,686        1,313,999        115,656       115,398  

Woori Investment Bank Co., Ltd.

     7,186,431        6,041,109        320,855        9,481       15,236  

Woori Asset Trust Co., Ltd.

     499,279        39,470        97,204        17,411       17,332  

Woori Savings Bank

     1,874,624        1,680,378        100,889        (44,879     (44,879

Woori Financial F&I Co., Ltd.

     1,251,854        914,388        61,721        11,840       11,840  

Woori Asset Management Corp.

     203,232        39,077        42,083        9,540       9,498  

Woori Venture Partners Co., Ltd.

     350,066        15,060        54,215        33,198       33,272  

Woori Private Equity Asset Management Co., Ltd.

     101,164        5,589        7,579        3,098       2,930  

Woori Credit Information Co., Ltd.

     43,985        6,555        32,482        1,655       1,486  

Woori Fund Service Co., Ltd.

     31,154        2,799        13,445        3,567       3,567  

Woori FIS Co., Ltd.

     58,868        12,094        132,759        (4,223     (4,177

Woori Finance Research Institute Co., Ltd.

     7,663        3,892        6,376        (163     (188

 

- 25 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(5)

The financial support that the Group provides to consolidated structured entities is as follows:

 

   

Structured entity for asset securitization

The structured entity which is established for the purpose of securitization of project financing loans, corporate bonds, and other financial assets. The Group is involved with the structured entity through provision of credit facility over asset-backed commercial papers issued by the entity, originating loans directly to the structured entity, or purchasing 100% of the subordinated debts issued by the structured entity.

 

   

Structured entity for the investments in securities

The structured entity is established for the purpose of investments in securities. The Group acquires beneficiary certificates through its contribution of funding to the structured entity by the Group, and it is exposed to the risk that it may not be able to recover its fund depending on the result of investment performance of asset managers of the structured entity.

 

   

Money trust under the Financial Investment Services and Capital Markets Act

The Group provides with financial guarantee of principal and interest or solely principal to some of its trust products. Due to the financial guarantees, the Group may be obliged when the principal and interest or principal of the trust product sold is short of the guaranteed amount depending on the result of investment performance of the trust product.

As of September 30, 2025 and December 31, 2024, the Group provides 2,354,176 million Won and 2,166,871 million Won of credit facilities, respectively, for the structured entities mentioned above. As of September 30, 2025 and December 31, 2024, the purchase commitment amounts to 2,975,701 million Won and 2,817,626 million Won, respectively.

 

- 26 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(6)

As of September 30, 2025 and December 31, 2024, the share of non-controlling interests on the net income and equity of subsidiaries in which non-controlling interests are significant are as follows: (Unit: Korean Won in millions):

 

  1)

Accumulated non-controlling interests at the end of the reporting period

 

    

September 30, 2025

  

December 31, 2024

Woori Bank (*)

   1,406,512    1,645,947

Tongyang Life Insurance Co., Ltd.

   256,203    — 

Woori Investment Securities Co., Ltd.

   5,771    5,571

Woori Asset Trust Co., Ltd.

   —     1,901

PT Bank Woori Saudara Indonesia 1906 Tbk

   89,818    104,023

Wealth Development Bank

   22,298    23,975

PT Woori Finance Indonesia Tbk.

   14,706    16,179

 

(*)

Hybrid securities issued by Woori Bank

 

  2)

Net income attributable to non-controlling interests

 

     For the nine-month periods ended September 30  
      2025        2024   

Woori Bank (*1)

     80,531        49,556  

Tongyang Life Insurance Co., Ltd. (*2)

     14,100        —   

Woori Investment Securities Co., Ltd.

     106        18  

Woori Asset Trust Co., Ltd.

     (366      395  

Woori Asset Management Corp

     —         530  

PT Bank Woori Saudara Indonesia 1906 Tbk

     (4,895      5,764  

Wealth Development Bank

     (482      489  

PT Woori Finance Indonesia Tbk.

     849        750  

 

(*1)

Distribution of the hybrid securities issued by Woori Bank

(*2)

Including the distribution of the hybrid securities issued by Tongyang Life Insurance Co., Ltd.

 

  3)

Dividends to non-controlling interests

 

     For the nine-month periods ended September 30  
      2025        2024   

Woori Bank (*1)

     80,531        49,556  

Tongyang Life Insurance Co., Ltd. (*2)

     10,995        —   

PT Bank Woori Saudara Indonesia 1906 Tbk

     983        3,450  

PT Woori Finance Indonesia Tbk.

     402        343  

Korea BTL Infrastructure Fund

     22        28  

 

(*1)

Distribution of the hybrid securities issued by Woori Bank

(*2)

Including the distribution of the hybrid securities issued by Tongyang Life Insurance Co., Ltd.

 

- 27 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

2.

BASIS OF PREPARATION AND MATERIAL ACCOUNTING POLICIES

The accompanying consolidated interim financial statements have been condensed, restructured and translated into English from the Korean language financial statements. The Group’s consolidated interim financial statements are interim financial statements prepared in applying International Financial Reporting Standards as adopted by the Republic of Korea (“K-IFRS”) 1034 ‘Interim Financial Reporting’ for some of periods in which the annual consolidated financial statements belong. It is necessary to use the Group’s annual consolidated financial statements for the year ended December 31, 2024 for understanding of the accompanying consolidated interim financial statements. The accompanying consolidated interim financial statements contain less information compared to the information required in the annual financial statements. Selective footnotes include explanations of transactions or events that are significant for understanding the changes in the financial position and performance of the Group since the end of the previous annual reporting period.

 

(1)

From the accounting period beginning on January 1, 2025, the Group has newly applied the following standards and interpretations.

 

  1)

Amendments to Korean IFRS 1021 The Effects of Changes in Foreign Exchange Rates and 1101 First-time Adoption of International Financial Reporting Standards – Lack of Exchangeability

When an entity estimates a spot exchange rate because exchangeability between two currencies is lacking, the entity shall disclose related information. The amendments should be applied for annual periods beginning on or after January 1, 2025, and earlier application is permitted. The amendments do not have a significant impact on the financial statements.

 

(2)

The details of K-IFRSs that have been issued and published since January 1, 2025 but have not yet reached the effective date are as follows:

 

  1)

Amendments to Korean IFRS 1109 Financial Instruments, Korean IFRS 1107 Financial Instruments: Disclosures

Korean IFRS 1109 Financial Instruments and Korean IFRS 1107 Financial Instruments: Disclosures have been amended to respond to recent questions arising in practice, and to include new requirements. The amendments should be applied for annual periods beginning on or after January 1, 2026, and earlier application is permitted. The Group is in review for the impact of these amendments on the financial statements.

 

   

clarify the date of recognition and derecognition of some financial assets and liabilities, with a new exception for some financial liabilities settled through an electronic cash transfer system;

 

   

clarify and add further guidance for assessing whether a financial asset meets the solely payments of principal and interest (SPPI) criterion;

 

   

add new disclosures of impact on the entity and the extent to which the entity is exposed for each type of financial instruments if the timing or amount of contractual cash flow changes due to amendment of contract term; and

 

   

update the disclosures for equity instruments designated at fair value through other comprehensive income (FVOCI).

 

- 28 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  2)

Annual Improvements to Korean IFRS -Volume 11

Annual Improvements to Korean IFRS -Volume 11 should be applied for annual periods beginning on or after January 1, 2026, and earlier application is permitted. The Group does not expect the amendments to have a significant impact on the financial statements.

 

   

Korean IFRS 1101 First-time Adoption of International Financial Reporting Standards: Hedge accounting by a first-time adopter

 

   

Korean IFRS 1107 Financial Instruments: Disclosures: Gain or loss on derecognition and implementation guidance

 

   

Korean IFRS 1109 Financial Instruments: Derecognition of lease liabilities and definition of transaction price

 

   

Korean IFRS 1110 Consolidated Financial Statements: Determination of a ‘de facto agent’

 

   

Korean IFRS 1007 Statement of Cash Flows: Cost method

 

(3)

Material accounting policies and method of computation used in the preparation of the interim financial statements are consistent with those of the annual financial statements for the year ended December 31, 2024, except for the one described below.

 

   

Income tax expense

Income tax expense for the interim period is recognized based on management’s best estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate is applied to the pre-tax income.

 

- 29 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

3.

MATERIAL ACCOUNTING ESTIMATES AND ASSUMPTIONS

Material accounting estimates and assumptions are continuously evaluated based on a number of factors, including historical experience and expectations of future events that are considered reasonably probable. Accounting estimates calculated based on these definitions may not match actual results.

In preparing interim financial statements, management must apply accounting policies and make judgments, estimates and assumptions that affect assets/liabilities and income/expenses. Therefore, actual results may differ from these estimates.

The significant judgments made by management in applying the accounting policies and key sources of estimation uncertainty for the preparation of interim financial statements are consistent with those made for the annual consolidated financial statements for the year ended December 31, 2024, except for the estimation method used to determine income tax expense.

 

- 30 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

4.

RISK MANAGEMENT

The Group is exposed to various risks that may arise from its operating activities and the main types of risks are credit risk, market risk, liquidity risk and etc. The Risk Management Organization analyzes and assesses the level of complex risks in order to manage the risks and the risk management standards such as policies, regulations, management systems and decision-making have been established and operated for sound management of the Group.

The risk management organization is operated by Risk Management Committee, Chief Risk Officer(CRO), and Risk Management Department. The Board of Directors operates a Risk Management Committee comprised of outside directors for professional risk management. The Risk Management Committee plays a role as the top decision-making body in risk management by establishing basic policies for risk management that are in line with the Group’s management strategy and determining the risk level that the Group is willing to take.

The Chief Risk Officer (CRO) assists the Risk Management Committee and operates a Group Risk Management Council comprised of risk management managers of subsidiaries to periodically check and improve the risk burden of external environments and the Group. The risk management department is independent and is in charge of risk management of the Group. It also supports reporting and decision-making of key risk-related issues.

 

(1)

Credit risk

Credit risk represents the possibility of financial losses incurred due to the refusal of the transaction or when the counterparty fails to fulfill its contractual obligations. The goal of credit risk management is to maintain the Group’s credit risk exposure to a permissible degree and to optimize its rate of return considering such credit risk.

 

  1)

Credit risk management

To measure credit risk, the Group considers the possibility of failure in performing the obligation by the counterparties, credit exposure to the counterparty, the related default risk and the rate of default loss. The Group uses the credit rating model to assess the possibility of counterparty’s default risk; and when assessing the obligor’s credit rating, other than quantitative methods utilizing financial statements and others, and assessor’s judgement, the Group utilizes credit rating derived using statistical methods.

In order to manage credit risk limit, the Group establishes the appropriate credit line per obligor, company or industry by monitoring obligor’s credit line, total exposures and loan portfolios when approving the loan.

 

- 31 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  2)

Measurement of expected credit loss

K-IFRS 1109 requires entities to measure loss allowance equal to 12-month expected credit losses or lifetime expected credit losses after classifying financial assets into one of the three stages, depending on the degree of increase in credit risk since their initial recognition.

 

Classification

  

Stage 1

  

Stage 2

  

Stage 3

Definition    No significant increase in credit risk after initial recognition (*)    Significant increase in credit risk after initial recognition    Credit-impaired

Loss

allowance

   12-month expected credit losses    Lifetime expected credit losses
   Expected credit losses that result from those default events on the financial instrument that are possible within 12 months after the reporting date    Expected credit losses that result from all possible default events over the life of the financial instrument

 

(*)

If the financial instrument has low credit risk at the end of the reporting period, the Group may assume that the credit risk has not increased significantly since initial recognition.

At the end of each reporting period the Group assesses whether credit risk has significantly been increased since the date of initial recognition. The Group assesses whether the credit risk has increased significantly since initial recognition by using credit rating, asset quality level, early warning system, days past due and others. For financial assets whose contractual cash flows have been modified, the Group assesses whether there is a significant increase in credit risk on the same basis.

The Group performs the below assessment to both corporate and retail exposures, and indicators of significant increase in credit risk are as follows:

 

Corporate Exposures

  

Retail Exposures

Asset quality level ‘Precautionary’ or lower

   Asset quality level ‘Precautionary’ or lower

More than 30 days past due

   More than 30 days past due

‘Warning’ level in early warning system

   Significant decrease in credit rating(*)

Debtor experiencing financial difficulties (Capital impairment, Adverse opinion or Disclaimer of opinion by external auditors)

   Deferment of repayment of principal and interest

Significant decrease in credit rating (*)

   Deferment of interest

Deferment of repayment of principal and interest

  

Deferment of interest

  

 

(*)

The Group has applied the below indicators of significant decrease in credit rating since initial recognition as follows, and the estimation method is regularly being monitored.

 

    

Credit rating

  

Significant increased indicator of the credit rating

Corporate    AAA ~ A+    More than or equal to 4 steps
   A- ~ BBB    More than or equal to 3 steps
   BBB- ~ BB+    More than or equal to 2 steps
   BB ~ BB-    More than or equal to 1 step
Retail    1 ~ 3    More than or equal to 3 steps
   4 ~ 5    More than or equal to 2 steps
   6 ~ 9    More than or equal to 1 step

 

(*)

The Group determined that there is no significant increase in credit risk after initial recognition for debt securities, etc. with a credit rating of A + or higher, which are deemed to have low credit risk at the end of the reporting period.

 

- 32 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

The Group concludes that credit is impaired when financial assets are under conditions stated below:

 

   

When principal and interest of loan is overdue for 90 days or longer due to significant deterioration in credit

 

   

For loans overdue for less than 90 days, when it is determined that not even a portion of the loan will be recovered unless claim actions such as disposal of collaterals are taken

 

   

When other objective indicators of impairment have been noted for the financial asset.

The Group also incorporates forward looking into the estimates of default rates and loss given default. Considering the potential for latent insolvency due to increased internal and external economic uncertainties, the Group adjusts the forward looking to additionally recognize expected credit loss allowance.

The Group has estimated the expected credit loss allowance using an estimation model that additionally reflects the forward-looking information based on the past experience loss rate data.

Loss allowance is calculated by applying PD (Probability of Default) and LGD (Loss Given Default) estimated for each financial asset in consideration of factors such as obligor type, credit rating and portfolio. The estimates are regularly being reviewed in order to reduce discrepancies with actual losses.

In measuring the expected credit losses, the Group is also using reasonable and supportable macroeconomic variables such as gross domestic product (real, original series) growth rate, average operating rate in manufacturing, apartment sales price index (KB, Seoul) and unemployment rate (original series) in order to forecast future economic conditions.

The Group applies a future economic situation estimation model, and the results are reviewed regularly.

 

- 33 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  3)

Maximum exposure

The Group’s maximum exposure to credit risk shows the uncertainties related to the maximum possible variation of financial assets’ net value as a result of changes in the specific risk factors, prior to the consideration of collaterals that are recorded at net carrying amount after allowances and other credit enhancements. However, the maximum exposure is the fair value amount (recorded on the books) for derivatives, maximum contractual obligation for payment guarantees and unused amount of commitments for loan commitment.

The maximum exposure to credit risk as of September 30, 2025 and December, 31, 2024 is as follows (Unit: Korean Won in millions):

 

          September 30, 2025      December 31, 2024  

Loans and other financial assets at amortized cost

   Korean treasury and government agencies      646,821        229,126  
   Banks      37,933,386        23,593,313  
   Corporates      180,824,638        179,986,851  
   Consumers      198,752,476        194,662,526  
     

 

 

    

 

 

 
  

Sub-total

     418,157,321        398,471,816  
     

 

 

    

 

 

 

Financial assets at FVTPL (*1)

   Deposits      175,565        73,951  
   Debt securities      9,649,045        6,801,288  
   Loans      876,522        104,177  
   Derivative assets      4,684,898        10,094,532  
   Others      119,171        2,671  
     

 

 

    

 

 

 
  

Sub-total

     15,505,201        17,076,619  
     

 

 

    

 

 

 

Financial assets at FVTOCI

   Debt securities and others      72,969,718        42,922,671  

Securities at amortized cost

   Debt securities      18,676,341        19,203,177  

Derivative assets

   Derivative assets (Designated for hedging)      244,414        175,191  

Off-balance accounts

   Payment guarantees (*2)      15,821,056        16,611,262  
   Loan commitments      137,115,325        133,863,588  
     

 

 

    

 

 

 
  

Sub-total

     152,936,381        150,474,850  
     

 

 

    

 

 

 
  

Total

     678,489,376        628,324,324  
  

 

 

    

 

 

 

 

(*1)

Puttable financial instruments are not included.

(*2)

As of September 30, 2025 and December 31, 2024, the financial guarantee amount of 4,809,186 million Won and 4,156,790 million Won are included, respectively.

 

- 34 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  a)

Credit risk exposure by geographical areas

The following tables analyze credit risk exposure by geographical areas (Unit: Korean Won in millions):

 

     September 30, 2025  
     Korea      China      USA      UK      Japan      Others (*)      Total  

Loans and other financial assets at amortized cost

     388,411,162        5,554,954        6,696,263        583,375        985,835        15,925,732        418,157,321  

Securities at amortized cost

     17,614,445        53,262        839,962        —         —         168,672        18,676,341  

Financial assets at FVTPL

     13,356,277        535        809,569        376,637        126,161        836,022        15,505,201  

Financial assets at FVTOCI

     62,567,754        1,230,527        4,976,957        370,755        30,181        3,793,544        72,969,718  

Derivative assets (Designated for hedging)

     229,955        —         7,588        —         6,871        —         244,414  

Off-balance accounts

     145,906,970        949,557        1,433,111        500,151        58,929        4,087,663        152,936,381  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     628,086,563        7,788,835        14,763,450        1,830,918        1,207,977        24,811,633        678,489,376  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of financial assets in Indonesia, Hong Kong, Germany, Australia, and other countries.

 

     December 31, 2024  
     Korea      China      USA      UK      Japan      Others (*)      Total  

Loans and other financial assets at amortized cost

     367,026,768        5,784,272        7,108,462        584,060        850,872        17,117,382        398,471,816  

Securities at amortized cost

     18,052,871        197,188        712,761        —         —         240,357        19,203,177  

Financial assets at FVTPL

     12,643,738        88        1,824,414        553,842        430,341        1,624,196        17,076,619  

Financial assets at FVTOCI

     37,746,319        589,277        3,157,655        190,801        22,112        1,216,507        42,922,671  

Derivative assets (Designated for hedging)

     165,089        —         3,216        —         6,886        —         175,191  

Off-balance accounts

     144,006,247        1,213,479        1,805,060        87,755        20,758        3,341,551        150,474,850  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     579,641,032        7,784,304        14,611,568        1,416,458        1,330,969        23,539,993        628,324,324  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of financial assets in Indonesia, Hong Kong, Germany, Australia, and other countries.

 

- 35 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  b)

Credit risk exposure by industries

The following tables analyze credit risk exposure by industries, which are service, manufacturing, finance and insurance, construction, individuals and others in accordance with the Korea Standard Industrial Classification Code as of September 30, 2025 and December 31, 2024 (Unit: Korean Won in millions):

 

     September 30, 2025  
     Service      Manufacturing      Finance and
insurance
     Construction      Individuals      Others      Total  

Loans and other financial assets at amortized cost

     87,781,378        49,977,091        50,402,773        6,289,934        195,124,658        28,581,487        418,157,321  

Securities at amortized cost

     149,525        —         8,055,962        49,951        —         10,420,903        18,676,341  

Financial assets at FVTPL

     488,726        496,913        7,768,992        74,873        175        6,675,522        15,505,201  

Financial assets at FVTOCI

     238,032        1,942,912        33,084,784        975,749        —         36,728,241        72,969,718  

Derivative assets (Designated for hedging)

     —         —         244,414        —         —         —         244,414  

Off-balance accounts

     23,877,030        29,507,804        14,113,585        3,212,065        73,854,914        8,370,983        152,936,381  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     112,534,691        81,924,720        113,670,510        10,602,572        268,979,747        90,777,136        678,489,376  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2024  
     Service      Manufacturing      Finance and
insurance
     Construction      Individuals      Others      Total  

Loans and other financial assets at amortized cost

     92,018,694        47,835,603        33,986,585        6,219,603        190,902,940        27,508,391        398,471,816  

Securities at amortized cost

     169,352        —         10,248,257        59,866        —         8,725,702        19,203,177  

Financial assets at FVTPL

     287,401        539,092        10,833,850        31,527        123,339        5,261,410        17,076,619  

Financial assets at FVTOCI

     331,590        474,837        29,935,898        194,940        —         11,985,406        42,922,671  

Derivative assets (Designated for hedging)

     —         —         175,191        —         —         —         175,191  

Off-balance accounts

     22,460,440        28,514,078        14,147,757        3,192,714        73,212,057        8,947,804        150,474,850  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     115,267,477        77,363,610         99,327,538         9,698,650        264,238,336        62,428,713        628,324,324  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

- 36 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  4)

Credit risk exposure

 

  a)

Financial assets

The maximum exposure to credit risk by asset quality, except for financial assets at FVTPL and derivative asset (designated for hedging) as of September 30, 2025 and December 31, 2024 is as follows (Unit: Korean Won in millions):

 

    September 30, 2025  
    Stage 1     Stage 2                                
    Above
appropriate
credit rating
(*1)
    Less than a
limited credit
rating
(*2)
    Above
appropriate
credit rating
(*1)
    Less than a
limited credit
rating
(*2)
    Stage 3     Credit
impairment
model
    Total     Loss
allowance
    Total, net  

Loans and other financial assets at amortized cost

    360,348,175       29,471,304       13,270,106       13,999,244       3,783,885       1,167,753       422,040,467       (3,883,146     418,157,321  

Korean treasury and government agencies

    647,252       36       —        —        —        —        647,288       (467     646,821  

Banks

    37,660,529       12,795       212,139       4,662       68,254       —        37,958,379       (24,993     37,933,386  

Corporates

    148,724,997       22,087,581       3,093,341       6,228,109       2,010,696       1,167,753       183,312,477       (2,487,839     180,824,638  

General business

    100,942,353       12,994,343       2,200,039       4,149,589       1,220,429       —        121,506,753       (1,674,743     119,832,010  

Small- and medium-sized enterprise

    34,037,143       8,286,149       675,107       1,814,284       505,850       —        45,318,533       (531,394     44,787,139  

Project financing and others

    13,745,501       807,089       218,195       264,236       284,417       1,167,753       16,487,191       (281,702     16,205,489  

Consumers

    173,315,397       7,370,892       9,964,626       7,766,473       1,704,935       —        200,122,323       (1,369,847     198,752,476  

Securities at amortized cost

    18,686,879       —        —        —        —        —        18,686,879       (10,538     18,676,341  

Financial assets at FVTOCI (*3)

    72,813,084       156,634       —        —        —        —        72,969,718       (25,205     72,969,718  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    451,848,138       29,627,938       13,270,106       13,999,244       3,783,885       1,167,753       513,697,064       (3,918,889     509,803,380  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     September 30, 2025  
     Collateral value  
     Stage1      Stage2      Stage3      Credit impairment
model
     Total  

Loans and other financial assets at amortized cost

     246,378,548        23,272,759        1,303,504        1,145,925        272,100,736  

Korean treasury and government agencies

     57,244        —         —         —         57,244  

Banks

     2,909,695        225,000        —         —         3,134,695  

Corporates

     101,455,070        7,576,652        806,946        1,145,925        110,984,593  

General business

     60,482,473        5,425,015        487,397        —         66,394,885  

Small- and medium-sized enterprise

     30,481,989        1,794,262        226,314        —         32,502,565  

Project financing and others

     10,490,608        357,375        93,235        1,145,925        12,087,143  

Consumers

     141,956,539        15,471,107        496,558        —         157,924,204  

Securities at amortized cost

     —         —         —         —         —   

Financial assets at FVTOCI (*3)

     —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     246,378,548        23,272,759        1,303,504        1,145,925        272,100,736  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

Credit grade of corporates are AAA ~ BBB, and consumers are grades 1 ~ 6.

(*2)

Credit grade of corporates are BBB- ~ C, and consumers are grades 7 ~ 10.

(*3)

Financial assets at FVTOCI have been disclosed as the amount before deducting loss allowance because loss allowance does not reduce the carrying amount.

 

- 37 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    December 31, 2024  
    Stage 1     Stage 2                                
    Above
appropriate
credit rating
(*1)
    Less than a
limited credit
rating
(*2)
    Above
appropriate
credit rating
(*1)
    Less than a
limited credit
rating
(*2)
    Stage 3     Credit
impairment
model
    Total     Loss
allowance
    Total, net  

Loans and other financial assets at amortized cost

    343,186,708       27,086,126       13,280,849       14,344,066       3,003,886       1,147,147       402,048,782       (3,576,966     398,471,816  

Korean treasury and government agencies

    229,733       22       —        —        —        —        229,755       (629     229,126  

Banks

    23,375,096       115,721       88,306       —        36,143       —        23,615,266       (21,953     23,593,313  

Corporates

    150,732,338       19,561,385       3,130,814       6,264,461       1,416,152       1,147,147       182,252,297       (2,265,446     179,986,851  

General business

    103,495,951       11,071,283       2,507,705       4,093,868       807,545       —        121,976,352       (1,409,387     120,566,965  

Small- and medium-sized enterprise

    35,450,353       7,731,142       500,934       1,870,087       357,881       —        45,910,397       (586,059     45,324,338  

Project financing and others

    11,786,034       758,960       122,175       300,506       250,726       1,147,147       14,365,548       (270,000     14,095,548  

Consumers

    168,849,541       7,408,998       10,061,729       8,079,605       1,551,591       —        195,951,464       (1,288,938     194,662,526  

Securities at amortized cost

    19,213,940       —        —        —        —        —        19,213,940       (10,763     19,203,177  

Financial assets at FVTOCI (*3)

    42,766,477       156,194       —        —        —        —        42,922,671       (29,084     42,922,671  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    405,167,125       27,242,320       13,280,849       14,344,066       3,003,886       1,147,147       464,185,393       (3,616,813     460,597,664  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     December 31, 2024  
     Collateral value  
     Stage1      Stage2      Stage3      Credit
impairment
model
     Total  

Loans and other financial assets at amortized cost

     241,378,580        22,815,602        1,070,209        1,137,097        266,401,488  

Korean treasury and government agencies

     55,775        —         —         —         55,775  

Banks

     2,474,302        —         —         —         2,474,302  

Corporates

     101,666,963        7,536,068        645,842        1,137,097        110,985,970  

General business

     59,099,372        5,578,709        328,802        —         65,006,883  

Small- and medium-sized enterprise

     34,401,736        1,729,820        243,513        —         36,375,069  

Project financing and others

     8,165,855        227,539        73,527        1,137,097        9,604,018  

Consumers

     137,181,540        15,279,534        424,367        —         152,885,441  

Securities at amortized cost

     —         —         —         —         —   

Financial assets at FVTOCI (*3)

     —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     241,378,580        22,815,602        1,070,209        1,137,097        266,401,488  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

Credit grade of corporates are AAA ~ BBB, and consumers are grades 1 ~ 6.

(*2)

Credit grade of corporates are BBB- ~ C, and consumers are grades 7 ~ 10.

(*3)

Financial assets at FVTOCI have been disclosed as the amount before deducting loss allowance because loss allowance does not reduce the carrying amount.

 

- 38 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  b)

Payment Guarantees and commitments

The credit quality of the payment guarantees and loan commitments as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  

Financial assets

   Stage 1      Stage 2      Stage3      Total  
   Above
appropriate
credit rating
(*1)
     Less than a
limited credit
rating
(*2)
     Above
appropriate
credit rating
(*1)
     Less than a
limited
credit rating
(*2)
 

Off-balance accounts:

                 

Payment Guarantees

     15,019,612        715,020        18,170        53,189        15,065        15,821,056  

Loan Commitments

     130,495,041        3,486,614        2,573,070        522,797        37,803        137,115,325  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     145,514,653        4,201,634        2,591,240        575,986        52,868        152,936,381  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

Credit grade of corporates are AAA ~ BBB, and consumers are grades 1 ~ 6.

(*2)

Credit grade of corporate are BBB- ~ C, and consumers are grades 7 ~ 10.

 

     December 31, 2024  

Financial assets

   Stage 1      Stage 2      Stage3      Total  
   Above
appropriate
credit rating
(*1)
     Less than a
limited
credit rating
(*2)
     Above
appropriate
credit rating
(*1)
     Less than a
limited
credit rating
(*2)
 

Off-balance accounts:

                 

Payment guarantees

     15,679,374        808,182        41,866        59,688        22,152        16,611,262  

Loan commitments

     127,622,889        3,402,602        2,298,056        502,070        37,971        133,863,588  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     143,302,263        4,210,784        2,339,922        561,758        60,123        150,474,850  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

Credit grade of corporates are AAA ~ BBB, and consumers are grades 1 ~ 6.

(*2)

Credit grade of corporate are BBB- ~ C, and consumers are grades 7 ~ 10.

 

  5)

Collateral and other credit enhancements

For the nine-month period ended September 30, 2025, there have been no significant changes in the value of collateral or other credit enhancements held by the Group and there have been no significant changes in collateral or other credit enhancements due to changes in the collateral policy of the Group.

 

- 39 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Market risk

Market risk is the possible risk of loss arising from trading position and non-trading position as a result of the volatility of market factors such as interest rates, stock prices and foreign exchange rates.

 

  1)

Market risk management

Market risk management refers to the process of making and implementing decisions for the avoidance, acceptance or mitigation of risks by identifying the underlying source of the risks, measuring its level, and evaluating the appropriateness of the level of accepted market risks for both trading and non-trading activities.

 

  a)

Trading activities

The Group uses the standard approach and internal model approach (Woori Bank) in measuring market risk for trading positions, and allocates market risk capital through the Board Risk Management Committee. Risk management departments of the Group and its subsidiaries manage limits in detail including those on risk and loss with their management result regularly reported to the Board Risk Management Committee.

Subsidiaries such as Woori Bank manage market internal capital limits using the Basel III standard approach, and other subsidiaries manage market risks by applying the simple method.

The Basel III standard approach consists of a sensitivity method that measures linear and nonlinear losses that may occur due to unfavorable fluctuations in market risk factors, bankruptcy risks that may occur due to sudden bankruptcy, and residual risk-bearing equity capital for other losses.

 

  b)

Non-trading activities

From the end of 2019 for the Bank and the beginning of 2021 for non-banking subsidiaries, the Bank and its subsidiaries manage and measure interest risk for non-trading activities through ΔNII(Change in Net Interest Income) and ΔEVE(Change in Economic Value of Equity) in accordance with IRRBB(Interest Rate Risk in the Banking Book).

ΔNII represents a change in net interest income that may occur over a certain period (e.g. one year) due to changes in interest rates, and ΔEVE indicates the economic value changes in equity capital that could be caused by changes in interest rates affecting the present value of asset, liabilities, and off-balance accounts.

 

- 40 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Liquidity risk

Liquidity risk refers to the risk that the Group may encounter difficulties in meeting obligations from its financial liabilities.

 

  1)

Liquidity risk management

Liquidity risk management is to prevent potential cash shortages as a result of mismatching maturity of assets and liabilities or unexpected cash outflows. The consolidated financial liabilities that are relevant to liquidity risk are incorporated within the scope of risk management.

Assets and liabilities are grouped by account under Asset Liability Management (“ALM”) in accordance with the characteristics of the account. The Group manages liquidity risk by identifying the maturity gap and such gap ratio through various cash flows analysis (i.e. based on remaining maturity and contract period, etc.), while maintaining the gap ratio at or below the target limit.

The information on early repayment related to asset securitization is described in Note 34. Contingent Liabilities and Commitments (4) 3).

 

  2)

Maturity analysis of non-derivative financial liabilities

Cash flows of principals and interests by remaining contractual maturities of non-derivative financial liabilities as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Within 3
months
     4 to 6
months
     7 to 9
months
     10 to 12
months
     1 to 5
years
     Over
5 years
     Total  

Financial liabilities at FVTPL

     267,227        133,125        53,083        198,349        355,710        35,758        1,043,252  

Deposits due to customers

     254,727,755        41,519,009        28,434,165        31,496,107        18,293,030        1,244,458        375,714,524  

Borrowings

     13,832,027        4,377,426        3,535,894        3,713,990        3,651,038        528,240        29,638,615  

Debentures

     4,358,636        5,699,650        3,536,841        4,674,643        33,353,224        4,475,263        56,098,257  

Lease liabilities

     61,870        83,781        47,852        40,998        329,376        54,153        618,030  

Other financial liabilities (*)

     29,760,186        156,822        40,854        32,244        1,244,270        4,040,914        35,275,290  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     303,007,701        51,969,813        35,648,689        40,156,331        57,226,648        10,378,786        498,387,968  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2024
     Within 3
months
  4 to 6
months
     7 to 9
months
     10 to 12
months
     1 to 5
years
     Over
5 years
     Total

Financial liabilities at FVTPL

     74,205       —         69,534        112,944        —         —         256,683  

Deposits due to customers

     237,078,927       41,568,072        33,229,547        43,680,907        16,991,574        1,441,654        373,990,681  

Borrowings

     11,589,854       6,676,926        4,781,377        3,676,310        3,561,696        563,870        30,850,033  

Debentures

     4,635,557       5,525,191        4,442,376        3,572,533        30,967,974        2,673,592        51,817,223   

Lease liabilities

     60,099        49,069        45,534        40,375        317,971        50,341        563,389  

Other financial liabilities (*)

     19,417,326       108,361        30,995        27,093        1,118,751        4,287,489        24,990,015  
  

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     272,855,968       53,927,619        42,599,363        51,110,162        52,957,966         9,016,946        482,468,024  
  

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Lease liabilities are not included.

 

- 41 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  3)

Maturity analysis of derivative financial liabilities

Derivatives held for trading purpose are not managed in accordance with their contractual maturity, since the Group holds such financial instruments with the purpose of disposing or redemption before their maturity. As such, those derivatives are incorporated as “within 3 months” in the table below. Derivatives designated for hedging purpose are estimated by offsetting cash inflows and cash outflows.

The cash flow by the maturity of derivative financial liabilities as of September 30, 2025 and December 31, 2024 is as follows (Unit: Korean Won in millions):

 

         Remaining maturity  
         Within 3
months
    4 to 6
months
     7 to 9
months
    10 to 12
months
     1 to 5
years
     Over 5
years
    Total  

September 30, 2025

  Cash flow risk hedge      9,546       157,321        566,747       2,095        1,077,397        2,716       1,815,822  
 

Fair value risk hedge

     86,311       17,408        69,634       39,674        92,379        (7,317     298,089  
 

Trading purpose

     4,199,398       —         —        —         —         —        4,199,398  

December 31, 2024

  Cash flow risk hedge      (219     193        31       62        207        —        274  
 

Fair value risk hedge

     (6,816     46,231        (11,740     44,950        35,764        (5,834     102,555  
 

Trading purpose

     9,092,098       —         —        —         —         —        9,092,098  

 

- 42 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  4)

Maturity analysis of off-balance accounts (Payment guarantees, commitments, and etc.)

A financial guarantee represents an irrevocable undertaking that the Group should meet a customer’s obligations to third parties if the customer fails to do so. The loan commitment represents the limit if the Group has promised a credit to the customer. Loan commitments include commercial standby facilities and credit lines, liquidity facilities to commercial paper conduits and utilized overdraft facilities. The maximum limit to be paid by the Group in accordance with guarantees and loan commitment only applies to principal amounts. There are contractual maturities for payment guarantees, such as financial guarantees for debentures issued or loans, unused loan commitments, and other credits, however, under the terms of the guarantees and unused loan commitments, funds should be paid upon demand from the counterparty. Details of off-balance accounts as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Payment guarantees

     15,821,056        16,611,262  

Loan commitments

     137,115,325        133,863,588  

Other commitments

     5,775,326        4,572,323  

 

(4)

Operational risk

The Group defines the operational risk that could cause a negative effect on capital resulting from inadequate internal process, labor work and systematic problem or external factors.

 

  1)

Operational risk management

The Group has established and operated a group operational risk management system to cope with new Basel III global regulations, which is implemented since 2023, and the management of operational risks follows the procedures for risk recognition, evaluation, measurement, monitoring and reporting, risk control and mitigation.

 

  2)

Operational risk measurement

The Group measures operational risk capital using the Basel III standardized approach. This approach calculates the required operational risk capital by multiplying the Business Indicator Component (BIC), which represents the scale of operations, with the Internal Loss Multiplier (ILM), which reflects the magnitude of actual historical internal losses relative to the scale of operations.

Operational risk limits are set with the approval of the Board Risk Management Committee. The Group regularly calculates the operational risk capital and reports any limit breaches to the management and the Board Risk Management Committee.

Since a reduction in the size of internal loss events leads to a decrease in operational risk capital, it is important to prevent loss events in advance. Accordingly, the Group conducts operational risk management activities using tools such as Risk Control Self-Assessment (RCSA), Key Risk Indicators (KRI), and loss data. Additionally, to ensure continuity of operations in emergency situations such as disasters, the key subsidiary has established a Business Continuity Plan (BCP) and conducts annual simulation drills.

 

- 43 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

5.

OPERATING SEGMENTS

In evaluating the results of the Group and allocating resources, the Group’s Chief Operation Decision Maker (“CODM”) utilizes the method of disclosing the financial information of the segments based on the organization of the Group. This financial information of the segments in this note is regularly reviewed by the CODM.

 

(1)

Segment by type of organization

The Group’s reporting segments consist of banking, insurance, credit card, capital, investment securities and other sectors, and the composition of such reporting segments was divided based on internal report data periodically reviewed by the management to evaluate the performance of the segment and make decisions on the resources to be distributed.

 

    

Operational scope

Banking    Loans/deposits and relevant services for customers of Woori Bank
Insurance    Contracting and maintenance of insurance policies, payment of insurance benefits, provision of life insurance-related services, and accompanying business for customers of Tongyang Life Insurance Co., Ltd. and ABL Life Insurance Co., Ltd.
Credit card    Credit card, cash services, card loans and accompanying business of Woori Card Co., Ltd.
Capital    Installments, loans including lease financing, and accompanying business of Woori Financial Capital Co., Ltd.
Investment securities    Securities operation, sale of financial instruments, project financing and other related activities for investment securities of Woori Investment Securities Co., Ltd.
Others    Woori Financial Group Inc., Woori Asset Trust Co., Ltd., Woori Asset Management Corp., Ltd., Woori Financial F&I Co., Ltd., Woori Savings Bank., Woori Credit Information Co., Ltd., Woori Fund Services Co., Ltd., Woori Private Equity Asset Management Co., Ltd., Woori FIS Co., Ltd. ,Woori Finance Research Institute and Woori Venture Partners Co., Ltd.

 

- 44 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

The composition of each organization’s sectors for the nine-month periods ended September 30, 2025 and 2024 are as follows (Unit: Korean Won in millions):

 

    For the nine-month period ended September 30, 2025  
    Banking(*1)     Life
insurance
    Credit card     Capital     Investment
securities
    Others (*2)     Sub-total     Other
adjustments
(*3)
    Internal
adjustments
(*4)
    Consolidated
adjustments
(*5)
    Total  

Net interest income

    5,043,797       (54,907     562,895       156,470       86,655       57,968       5,852,878       109,816       766,965       928       6,730,587  

Non-interest income (expense)

    1,668,706       138,700       150,238       161,560       51,796       1,683,116       3,854,116       (5,599     (697,939     (1,707,275     1,443,303  

Impairment losses due to credit loss

    (777,378     (4,187     (330,249     (89,056     (19,150     (226,836     (1,446,856     (2,310     (69,519     (284     (1,518,969

General and administrative expense

    (3,064,958     (26,117     (226,529     (78,562     (100,900     (326,503     (3,823,569     (448     —        134,840       (3,689,177
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (expense)

    2,870,167       53,489       156,355       150,412       18,401       1,187,745       4,436,569       101,459       (493     (1,571,791     2,965,744  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of gain of associates

    27,285       —        —        (315     113       (105,089     (78,006     1,686       —        163,110       86,790  

Other non-operating income (expense)

    2,386       1,839       (15,616     63       389       969       (9,970     1,348       493       535,729       527,600  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-operating income (expense)

    29,671       1,839       (15,616     (252     502       (104,120     (87,976     3,034       493       698,839       614,390  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (expense) before tax

    2,899,838       55,328       140,739       150,160       18,903       1,083,625       4,348,593       104,493       —        (872,952     3,580,134  

Tax expense

    (611,895     (2,602     (33,751     (34,853     2,899       (17,324     (697,526     —        —        3,195       (694,331
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    2,287,943       52,726       106,988       115,307       21,802       1,066,301       3,651,067       104,493       —        (869,757     2,885,803  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

    490,080,026       55,983,567       16,380,469       12,489,347       8,755,794       32,050,017       615,739,220       3,766,938       —        (32,549,748     586,956,410  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Investment in associate

    1,071,880       —        —        31,893       1,692       25,939,820       27,045,285       4,246       —        (24,979,570     2,069,961  

Other assets

    489,008,146       55,983,567       16,380,469       12,457,454       8,754,102       6,110,197       588,693,935       3,762,692       —        (7,570,178     584,886,449  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    460,766,828       53,507,250       13,541,722       10,684,078       7,564,713       6,485,094       552,549,685       73,778       —        (2,818,561     549,804,902  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*1)

The banking sector includes banks and their consolidated subsidiaries (such as overseas subsidiaries).

(*2)

Other segments include gains and losses from Woori Financial Group Inc., Woori Asset Trust Co., Ltd., Woori Savings Bank, Woori Asset Management Corp., Woori Financial F&I Co., Ltd., Woori Credit Information Co., Ltd., Woori Fund Service Co., Ltd., Woori Private Equity Asset Management Co., Ltd., Woori FIS Co., Ltd., Woori Finance Research Institute and Woori Venture Partners Co., Ltd.

(*3)

Other segments include the funds subject to Group’s consolidation not included in the reporting segment.

(*4)

Internal reconciliation includes the adjustment of deposit insurance premiums of 375,187 million Won and fund contribution fees of 391,434 million Won from net interest income expenses to non-interest income expenses in order to present the profit and loss adjustment between reporting divisions in accordance with management accounting standards as profit and loss in accordance with accounting standards.

(*5)

Consolidation adjustments include the elimination of 99,876 million Won of internal transactions between Woori FIS Co., Ltd., the group’s IT service agency, and affiliates, and the removal of 1,441,940 million Won of dividends received by the holding company from its subsidiaries.

 

- 45 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    For the nine-month period ended September 30, 2024  
    Banking(*1)     Credit card     Capital     Investment
securities
    Others (*2)     Sub-total     Other
adjustments
(*3)
    Internal
adjustments
(*4)
    Consolidated
adjustments
(*5)
    Total  

Net interest income

    4,871,211       519,226       181,077       83,143       94,742       5,749,399       92,015       774,668       (1,490     6,614,592  

Non-interest income (expense)

    1,600,104       134,779       104,298       33,193       1,496,634       3,369,008       63,690       (503,136     (1,551,249     1,378,313  

Impairment losses due to credit loss

    (502,079     (255,757     (57,098     (64,822     (100,821     (980,577     —        (272,285     (908     (1,253,770

General and administrative expense

    (2,643,303     (212,805     (74,409     (49,666     (312,942     (3,293,125     (860     —        135,880       (3,158,105
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (expense)

    3,325,933       185,443       153,868       1,848       1,177,613       4,844,705       154,845       (753     (1,417,767     3,581,030  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of gain of associates

    34,943       —        (772     170       (835     33,506       (39     —        22,109       55,576  

Other non-operating income (expense)

    (45,919     (2,214     (47     7,887       13,336       (26,957     5,427       753       (24,260     (45,037
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-operating income (expense)

    (10,976     (2,214     (819     8,057       12,501       6,549       5,388       753       (2,151     10,539  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (expense) before tax

    3,314,957       183,229       153,049       9,905       1,190,114       4,851,254       160,233       —        (1,419,918     3,591,569  

Tax expense

    (784,315     (42,275     (37,392     (424     (15,578     (879,984     —        —        5,813       (874,171
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    2,530,642       140,954       115,657       9,481       1,174,536       3,971,270       160,233       —        (1,414,105     2,717,398  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

    501,761,489       16,965,431       12,930,618       7,813,525       31,212,814       570,683,877       3,424,543       —        (30,403,223     543,705,197  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Investment in associate

    1,045,385       —        32,927       3,482       24,438,469       25,520,263       7,484       —        (23,684,006     1,843,741  

Other assets

    500,716,104       16,965,431       12,897,691       7,810,043       6,774,345       545,163,614       3,417,059       —        (6,719,217     541,861,456  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    472,838,104       14,190,960       11,226,847       6,659,247       5,021,417       509,936,575       84,398       —        (2,518,181     507,502,792  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*1)

The banking sector includes banks and their consolidated subsidiaries (such as overseas subsidiaries).

(*2)

Other segments include gains and losses from Woori Financial Group Inc., Woori Asset Trust Co., Ltd., Woori Savings Bank, Woori Asset Management Corp., Woori Financial F&I Co., Ltd., Woori Credit Information Co., Ltd., Woori Fund Service Co., Ltd., Woori Private Equity Asset Management Co., Ltd., Woori FIS Co., Ltd., Woori Finance Research Institute and Woori Venture Partners Co., Ltd.

(*3)

Other segments include the funds subject to Group’s consolidation not included in the reporting segment.

(*4)

Internal reconciliation includes the adjustment of deposit insurance premiums of 379,000 million Won and fund contribution fees of 396,998 million Won from net interest income expenses to non-interest income expenses in order to present the profit and loss adjustment between reporting divisions in accordance with management accounting standards as profit and loss in accordance with accounting standards.

(*5)

Consolidation adjustments include the elimination of 132,641 million Won of internal transactions between Woori FIS Co., Ltd., the group’s IT service agency, and affiliates, and the removal of 1,202,110 million Won of dividends received by the holding company from its subsidiaries.

 

- 46 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Operating profit or loss from external customers for the nine-month periods ended September 30, 2025 and 2024 are as follows (Unit: Korean Won in millions):

 

    

For the nine-month periods ended September 30

Details   

2025

  

2024

Domestic

   2,708,257    3,201,969

Foreign

   257,487    379,061
  

 

  

 

Total

       2,965,744        3,581,030
  

 

  

 

 

(4)

Major non-current assets as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

Details (*)   

September 30, 2025

  

December 31, 2024

Domestic

   7,308,261    6,068,817

Foreign

   555,625    592,768
  

 

  

 

Total

       7,863,886        6,661,585
  

 

  

 

 

(*)

Major non-current assets included joint ventures and related business investments, investment properties, Premises and equipment, and intangible assets.

 

(5)

Information about major customers

The Group does not have any single customer that generates 10% or more of the Group’s total revenue for the nine-month periods ended September 30, 2025 and 2024.

 

- 47 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

6.

STATEMENTS OF CASH FLOWS

 

(1)

Details of cash and cash equivalents are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Cash

     1,667,553        1,661,517  

Foreign currencies

     689,696        812,026  

Demand deposits

     26,743,974        24,634,075  

Fixed deposits

     131,326        173,505  
  

 

 

    

 

 

 

Total

     29,232,549        27,281,123  
  

 

 

    

 

 

 

 

(2)

Details of restricted cash and cash equivalents are as follows (Unit: Korean Won in millions)

 

    

Counterparty

  

  September 30, 2025  

  

Reason of restriction

Due from banks in local currency:

     

Due from BOK

  

BOK

   11,908,119   

Reserve deposits under the BOK Act

Due from banks in foreign currencies:

     

Due from banks on demand

  

BOK and others

   3,216,055   

Reserve deposits etc.

     

 

  

Total

   15,124,174   
     

 

  

 

    

Counterparty

  

  December 31, 2024  

  

Reason of restriction

Due from banks in local currency:

     

Due from BOK

  

BOK

   9,712,194   

Reserve deposits under the BOK Act

Due from banks in foreign currencies:

     

Due from banks on demand

  

BOK and others

   2,954,868   

Reserve deposits etc.

     

 

  

Total

   12,667,062   
     

 

  

 

- 48 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

7.

FINANCIAL ASSETS AT FVTPL

 

(1)

Details of financial assets at FVTPL as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Financial assets at fair value through profit or loss

     32,610,872        25,202,672  

 

(2)

Financial assets at fair value through profit or loss as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Deposits:

     

Gold banking asset

     175,565        73,951  

Securities:

     

Debt securities

     

Korean treasury and government agencies

     6,084,062        5,053,592  

Financial institutions

     1,135,200        1,193,809  

Corporates

     1,399,469        348,929  

Foreign currency bond

     680,640        13,186  

Securities loaned

     19,897        12,361  

Others

     329,777        179,411  

Equity securities

     1,436,413        421,313  

Capital contributions

     3,107,019        2,857,698  

Beneficiary certificates

     12,245,068        4,563,102  

Others

     352,851        236,595  
  

 

 

    

 

 

 

Sub-total

     26,790,396        14,879,996  
  

 

 

    

 

 

 

Loans

     876,522        104,177  

Derivatives assets

     4,684,898        10,094,532  

Other financial assets

     83,491        50,016  
  

 

 

    

 

 

 

Total

     32,610,872        25,202,672  
  

 

 

    

 

 

 

The Group does not have financial assets at fair value through profit or loss designated as upon initial recognition as of September 30, 2025 and December 31, 2024.

 

- 49 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

8.

FINANCIAL ASSETS AT FVTOCI

 

(1)

Details of financial assets at FVTOCI as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Debt securities:

     

Korean treasury and government agencies

     21,469,192        7,787,052  

Financial institutions

     24,649,395        25,339,937  

Corporates

     10,006,046        3,032,609  

Bond denominated in foreign currencies

     11,976,263        6,763,073  

Securities loaned

     4,796,955        —   
  

 

 

    

 

 

 

Sub-total

     72,897,851        42,922,671  
  

 

 

    

 

 

 

Equity securities

     1,332,656        875,074  

Loans

     71,867        —   
  

 

 

    

 

 

 

Total

     74,302,374        43,797,745  
  

 

 

    

 

 

 

 

(2)

Details of equity securities designated as financial assets at FVTOCI as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

Purpose of acquisition

   September 30, 2025      December 31, 2024      Remarks  

Investment for strategic business partnership purpose

     1,245,638        766,900     

Debt-equity swap

     87,012        108,168     

Others

     6        6        Insurance for mutual aid association, etc.  
  

 

 

    

 

 

    

Total

     1,332,656        875,074     
  

 

 

    

 

 

    

 

(3)

Changes in the loss allowance and gross carrying amount of financial assets at FVTOCI are as follows (Unit: Korean Won in millions):

 

  1)

Loss allowance

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     (29,084      —         —         (29,084

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Provision of loss allowance

     (2,986      —         —         (2,986

Disposal

     6,162        —         —         6,162  

Others (*)

     703        —         —         703  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (25,205      —         —         (25,205
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

- 50 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     (27,379      —         —         (27,379

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Provision of loss allowance

     (5,495      —         —         (5,495

Disposal

     5,354        —         —         5,354  

Others (*)

             536        —         —                 536  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (26,984      —         —         (26,984
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

  2)

Gross carrying amount

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     42,922,671        —         —         42,922,671  

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Acquisition

     25,044,263        —         —         25,044,263  

Disposal / Recovery

     (27,353,647      —         —         (27,353,647

Gain (loss) on valuation

     (251,417      —         —         (251,417

Amortization based on effective interest method

     149,082        —         —         149,082  

Changes due to business combinations

     32,515,016        —         —         32,515,016  

Others (*)

     (56,250      —         —         (56,250
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     72,969,718        —         —         72,969,718  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     36,694,111        —         —         36,694,111  

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Acquisition

     20,072,267        —         —         20,072,267  

Disposal / Recovery

     (21,653,750      —         —         (21,653,750

Gain (loss) on valuation

     236,710        —         —         236,710  

Amortization based on effective interest method

     99,349        —         —         99,349  

Others (*)

     191,715        —         —         191,715  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     35,640,402        —         —         35,640,402  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

  (4)

During nine-month periods ended September 30, 2025 and 2024, the Group sold its equity securities., designated as financial assets at FVTOCI in accordance with decision of disposal by the creditors, and the fair values at disposal dates were 10,802 million Won and 61,868 million Won respectively, and cumulative losses at disposal dates were 1,873 million Won and 6,244 million Won respectively.

 

- 51 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

9.

SECURITIES AT AMORTIZED COST

 

(1)

Details of securities at amortized cost as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Korean treasury and government agencies

     9,574,546        7,646,463  

Financial institutions

     3,127,374        4,004,011  

Corporates

     4,790,746        5,997,996  

Bond denominated in foreign currencies

     1,194,213        1,555,470  

Others

     —         10,000  

Allowance for credit losses

     (10,538      (10,763
  

 

 

    

 

 

 

Total

     18,676,341        19,203,177  
  

 

 

    

 

 

 

 

(2)

Changes in the loss allowance and gross carrying amount of securities at amortized cost are as follows (Unit: Korean Won in millions):

 

  1)

Loss allowance

 

     For the nine-month period ended September 30, 2025  
      Stage 1        Stage 2        Stage 3        Total   

Beginning balance

     (10,763      —         —         (10,763

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Net reversal of loss allowance

     173        —         —         173  

Others (*)

     52        —         —         52  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (10,538      —         —         (10,538
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

     For the nine-month period ended September 30, 2024  
      Stage 1        Stage 2        Stage 3        Total   

Beginning balance

     (13,941      —         —         (13,941

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Net provision of loss allowance

     2,772        —         —         2,772  

Others (*)

     (9      —         —         (9
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (11,178      —         —         (11,178
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

- 52 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  2)

Gross carrying amount

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     19,213,940        —         —         19,213,940  

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Acquisition

     4,420,661        —         —         4,420,661  

Disposal / Recovery

     (4,978,609      —         —         (4,978,609

Amortization based on effective interest method

     84,561        —         —         84,561  

Others (*)

     (53,674      —         —         (53,674
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     18,686,879        —         —         18,686,879  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     24,010,113        —         —         24,010,113  

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Acquisition

     1,087,193        —         —         1,087,193  

Disposal / Recovery

     (5,993,180      —         —         (5,993,180

Amortization based on effective interest method

     55,810        —         —         55,810  

Changes due to business combinations

     10,000        —         —         10,000  

Others (*)

     10,418        —         —         10,418  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     19,180,354        —         —         19,180,354  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Others consist of foreign currencies translation, etc.

 

- 53 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

10.

LOANS AND OTHER FINANCIAL ASSETS AT AMORTIZED COST

 

(1)

Details of loans and other financial assets at amortized cost as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Due from banks

     2,543,645         2,630,604   

Loans

     394,796,413        386,069,294  

Other financial assets

     20,817,263        9,771,918  
  

 

 

    

 

 

 

Total

     418,157,321        398,471,816  
  

 

 

    

 

 

 

 

(2)

Details of due from banks are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Due from banks in local currency:

     

Due from depository banks

     462,928        200,366  

Due from non-depository institutions

     321        152  

Due for securities trading

     279,544        239,222  

Others

     315,745        72,314  

Loss allowance

     (259      (4
  

 

 

    

 

 

 

Sub-total

     1,058,279        512,050  
  

 

 

    

 

 

 

Due from banks in foreign currencies:

     

Due from banks on demand

     175,987        177,886  

Due from banks on time

     114,118        193,654  

Others

     1,198,459        1,753,337  

Loss allowance

     (3,198      (6,323
  

 

 

    

 

 

 

Sub-total

     1,485,366        2,118,554  
  

 

 

    

 

 

 

Total

       2,543,645          2,630,604  
  

 

 

    

 

 

 

 

(3)

Details of restricted due from banks are as follows (Unit: Korean Won in millions):

 

    

Counterparty

  

September 30, 2025

  

Reason of restriction

Due from banks in local currency:

     

Others

  

Korea Federation of Savings Bank and others

   114,574   

Reserve deposits and others

Securities trading

  

Korea Exchange Co., Ltd. and Korea Securities Finance Corporation and others

   186,892   

Customer deposit refund reserve and futures trading margin and others

     

 

  

Sub-total

   301,466   
  

 

  

Due from banks in foreign currencies:

     

Due from banks on demand

  

National Bank of Cambodia and others

   174,048   

Reserve deposits and others

Others

  

Goldman Sachs Intl., LON and others

   742,043   

CSA collateral and others

     

 

  

Sub-total

   916,091   
     

 

  

Total

   1,217,557   
  

 

  

 

- 54 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    

Counterparty

  

December 31, 2024

  

Reason of restriction

Due from banks in local currency:

     

Others

  

Korea Federation of Savings Bank and others

   77,835   

Reserve deposits

Securities trading

  

Korea Securities Finance Corporation

   238,445   

Customer deposit refund reserve and futures trading margin and others

     

 

  

Sub-total

   316,280   
  

 

  

Due from banks in foreign currencies:

     

Due from banks on demand

  

National Bank of Cambodia and others

   169,064   

Reserve deposits and others

Due from banks on time

  

National Bank of Cambodia

   284   

Usage deposits for fund settlement system and others

Others

  

BNP-PARIBAS, PAR and others

   1,093,853   

CSA collateral and others

     

 

  

Sub-total

   1,263,201   
     

 

  

Total

   1,579,481   
     

 

  

 

(4)

Changes in the loss allowance and gross carrying amount of due from banks are as follows (Unit: Korean Won in millions):

 

  1)

Allowance for credit losses

 

     For the nine-month period ended September 30, 2025  
      Stage 1        Stage 2        Stage 3        Total   

Beginning balance

     (6,327      —         —         (6,327

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Reversal for allowance for credit loss

       2,799        —         —           2,799  

Others (*)

     71        —         —         71  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (3,457      —         —         (3,457
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Changes due to foreign currencies translation, etc.

 

     For the nine-month period ended September 30, 2024  
      Stage 1        Stage 2        Stage 3        Total   

Beginning balance

     (15,846      —         —         (15,846

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Reversal for allowance for credit loss

     11,558        —         —         11,558  

Others (*)

     (358      —         —         (358
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (4,646      —         —         (4,646
  

 

 

    

 

 

    

 

 

    

 

 

 

(*) Changes due to foreign currencies translation, etc.

 

- 55 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  2)

Gross carrying amount

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     2,636,931        —         —         2,636,931  

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Net increase (decrease)

     (863,507      —         —         (863,507

Changes due to business combinations

     807,306        —         —         807,306  

Others (*)

     (33,628      —         —         (33,628
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     2,547,102        —         —         2,547,102  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Changes due to foreign currencies translation, etc.

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     1,966,419        —         —         1,966,419  

Transfer to 12-month expected credit losses

     —         —         —         —   

Transfer to lifetime expected credit losses

     —         —         —         —   

Transfer to credit-impaired financial assets

     —         —         —         —   

Net increase (decrease)

     1,058,235         —         —         1,058,235   

Changes due to business combinations

     165,476        —         —         165,476  

Others (*)

     29,357        —         —         29,357  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     3,219,487            —         —         3,219,487  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Changes due to foreign currencies translation, etc.

 

(5)

Details of loans are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Loans in local currency

     322,048,963        315,597,374  

Loans in foreign currencies

     31,537,240        33,166,984  

Domestic banker’s usance

     2,552,069        2,803,761  

Credit card accounts

     12,750,325        12,488,523  

Bills bought in foreign currencies

     3,022,941        4,328,404  

Bills bought in local currency

     65,652        224,835  

Factoring receivables

     6,180        5,994  

Advances for customers on guarantees

     23,177        9,814  

Private placement bonds

     677,441        444,900  

Securitized loans

     3,416,983        3,300,876  

Call loans

     2,881,535        1,847,376  

Bonds purchased under resale agreements

     14,836,342        10,551,018  

Financial lease receivables

     958,223        1,106,912  

Installment financial bond

     2,424,123        2,620,534  

Others

     241,494        —   

Loan origination costs and fees

     927,689        938,886  

Discounted present value

     (9,324      (9,272

Allowance for credit losses

     (3,564,640      (3,357,625
  

 

 

    

 

 

 

Total

     394,796,413        386,069,294  
  

 

 

    

 

 

 

 

- 56 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(6)

Changes in the loss allowance of loans are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Consumers     Corporates  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     (228,330     (148,315     (280,125     (971,499     (699,646     (625,921     (7,295

Transfer to 12-month expected credit losses

     (34,480     31,624       2,856       (79,219     74,022       5,197       —   

Transfer to lifetime expected credit losses

     18,472       (20,832     2,360       41,989       (56,336     14,347       —   

Transfer to credit-impaired financial assets

     7,912       14,269       (22,181     176,657       131,159       (307,816     —   

Net reversal (provision) of allowance for credit losses

     21,903       (36,236     (264,536     (221,705     52,956       (615,242     (4,234

Recovery

     —        —        (33,533     —        —        (34,154     —   

Charge-off

     —        —        195,637       —        —        492,162       —   

Disposal

     16       1,077       67,971       4       2,507       234,854       6,062  

Interest income from impaired loans

     —        —        12,680       —        —        24,401       —   

Changes due to business combinations

     (2,536     (184     (13,979     (22,505     (26,471     (32,605     —   

Others

     (336     64       3,499       82,748       (7,370     (28,629     (4,415
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     (217,379     (158,533     (329,351     (993,530     (529,179     (873,406     (9,882
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     For the nine-month period ended September 30, 2025  
     Credit card accounts     Total  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     (123,297     (115,030     (158,167     (1,323,126     (962,991     (1,064,213     (7,295

Transfer to 12-month expected credit losses

     (33,176     32,934       242       (146,875     138,580       8,295       —   

Transfer to lifetime expected credit losses

     9,035       (10,117     1,082       69,496       (87,285     17,789       —   

Transfer to credit-impaired financial assets

     2,774       5,197       (7,971     187,343       150,625       (337,968     —   

Net reversal (provision) of allowance for credit losses

     11,546       (19,261     (337,551     (188,256     (2,541     (1,217,329     (4,234

Recovery

     —        —        (18,960     —        —        (86,647     —   

Charge-off

     —        —        261,527       —        —        949,326       —   

Disposal

     —        —        45,813       20       3,584       348,638       6,062  

Interest income from impaired loans

     —        —        —        —        —        37,081       —   

Changes due to business combinations

     —        —        —        (25,041     (26,655     (46,584     —   

Others

     —        —        —        82,412       (7,306     (25,130     (4,415
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     (133,118     (106,277     (213,985     (1,344,027     (793,989     (1,416,742     (9,882
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 57 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month period ended September 30, 2024  
     Consumers     Corporates  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     (196,845     (134,002     (220,845     (947,688     (762,644     (363,703     (89

Transfer to 12-month expected credit losses

     (31,490     28,033       3,457       (88,893     85,762       3,131       —   

Transfer to lifetime expected credit losses

     15,249       (17,854     2,605       46,071       (49,223     3,152       —   

Transfer to credit-impaired financial assets

     6,444       17,716       (24,160     102,827       140,282       (243,109     —   

Net reversal (provision) of allowance for credit losses

     (11,285     (22,356     (283,870     (126,292     (94,316     (404,361     (4,011

Recovery

     —        —        (50,494     —        —        (23,451     —   

Charge-off

     —        —        174,339       —        —        187,985       477  

Disposal

     12       2,149       69,746       20       2,403       240,645       440  

Interest income from impaired loans

     —        —        10,942       —        —        20,209       —   

Others

     474       689       41,432       (2,463     2,158       7,700       —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     (217,441     (125,625     (276,848     (1,016,418     (675,578     (571,802     (3,183
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     For the nine-month period ended September 30, 2024  
     Credit card accounts     Total  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     (97,734     (118,112     (133,398     (1,242,267     (1,014,758     (717,946     (89

Transfer to 12-month expected credit losses

     (32,502     32,306       196       (152,885     146,101       6,784       —   

Transfer to lifetime expected credit losses

     8,718       (9,471     753       70,038       (76,548     6,510       —   

Transfer to credit-impaired financial assets

     1,803       4,272       (6,075     111,074       162,270       (273,344     —   

Net reversal (provision) of allowance for credit losses

     443       (21,046     (259,125     (137,134     (137,718     (947,356     (4,011

Recovery

     —        —        (18,135     —        —        (92,080     —   

Charge-off

     —        —        151,927       —        —        514,251       477  

Disposal

     —        —        82,163       32       4,552       392,554       440  

Interest income from impaired loans

     —        —        —        —        —        31,151       —   

Others

     —        —        —        (1,989     2,847       49,132       —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     (119,272     (112,051     (181,694     (1,353,131     (913,254     (1,030,344     (3,183
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 58 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(7)

Changes in the gross carrying amount of loans are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Consumers     Corporates  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     141,003,546       15,063,902       781,868       206,025,023       11,425,641       1,491,816       1,147,147  

Transfer to 12-month expected credit losses

     4,203,576       (4,190,244     (13,332     2,832,811       (2,822,647     (10,164     —   

Transfer to lifetime expected credit losses

     (6,252,021     6,282,506       (30,485     (4,994,902     5,026,147       (31,245     —   

Transfer to credit-impaired financial assets

     (272,141     (257,442     529,583       (1,564,178     (661,751     2,225,929       —   

Charge-off

     —        —        (195,637     —        —        (492,162     —   

Disposal

     (119     (2,993     (213,547     (93     (7,213     (757,876     (6,062

Net increase(decrease)

     6,763,185       (1,732,609     1,060       1,037,536       (2,177,606     (548,862     26,668  

Changes due to business combinations

     700,146       130,549       14,436       5,761,606       265,660       100,959       —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     146,146,172       15,293,669       873,946       209,097,803       11,048,231       1,978,395       1,167,753  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     For the nine-month period ended September 30, 2025  
     Credit card accounts     Total  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     11,171,885       1,036,118       279,973       358,200,454       27,525,661       2,553,657       1,147,147  

Transfer to 12-month expected credit losses

     433,208       (432,840     (368     7,469,595       (7,445,731     (23,864     —   

Transfer to lifetime expected credit losses

     (472,920     474,525       (1,605     (11,719,843     11,783,178       (63,335     —   

Transfer to credit-impaired financial assets

     (102,736     (39,917     142,653       (1,939,055     (959,110     2,898,165       —   

Charge-off

     —        —        (261,527     —        —        (949,326     —   

Disposal

     —        —        (76,146     (212     (10,206     (1,047,569     (6,062

Net increase(decrease)

     546,795       (216,367     274,353       8,347,516       (4,126,582     (273,449     26,668  

Changes due to business combinations

     —        —        —        6,461,752       396,209       115,395       —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     11,576,232       821,519       357,333       366,820,207       27,163,419       3,209,674       1,167,753  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 59 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month period ended September 30, 2024  
     Consumers     Corporates  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     132,812,981       14,714,396       642,086       188,612,028       10,621,387       856,844       768,487  

Transfer to 12-month expected credit losses

     4,571,723       (4,555,194     (16,529     2,465,485       (2,460,626     (4,859     —   

Transfer to lifetime expected credit losses

     (6,013,796     6,041,370       (27,574     (5,226,576     5,235,805       (9,229     —   

Transfer to credit-impaired financial assets

     (245,649     (224,898     470,547       (783,933     (684,607     1,468,540       —   

Charge-off

     —        —        (174,339     —        —        (187,985     (477

Disposal

     (128     (15,624     (219,139     (125     (10,065     (709,602     (258,583

Net increase(decrease)

     10,871,824       (1,409,890     78,451       34,954,182       (1,799,633     11,844       727,042  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     141,996,955       14,550,160       753,503       220,021,061       10,902,261       1,425,553       1,236,469  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     For the nine-month period ended September 30, 2024  
     Credit card receivables     Total  
     Stage 1     Stage 2     Stage 3     Stage 1     Stage 2     Stage 3     Credit
impairment
model
 

Beginning balance

     11,287,068       983,611       253,351       332,712,077       26,319,394       1,752,281       768,487  

Transfer to 12-month expected credit losses

     350,965       (350,682     (283     7,388,173       (7,366,502     (21,671     —   

Transfer to lifetime expected credit losses

     (516,230     517,323       (1,093     (11,756,602     11,794,498       (37,896     —   

Transfer to credit-impaired financial assets

     (81,373     (36,455     117,828       (1,110,955     (945,960     2,056,915       —   

Charge-off

     —        —        (151,927     —        —        (514,251     (477

Disposal

     —        —        (138,651     (253     (25,689     (1,067,392     (258,583

Net increase(decrease)

     113,301       (83,556     225,504       45,939,307       (3,293,079     315,799       727,042  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

     11,153,731       1,030,241       304,729       373,171,747       26,482,662       2,483,785       1,236,469  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 60 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(8)

Details of other financial assets are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Cash Management Account asset (CMA asset)

     120,000        120,000  

Receivables

     16,851,481        6,411,884  

Accrued income

     2,430,496        1,779,310  

Telex and telephone subscription rights and refundable deposits

     801,739        778,986  

Domestic exchange settlement debit

     497,118        441,992  

Other assets

     431,478        452,760  

Allowance for credit losses

     (315,049      (213,014
  

 

 

    

 

 

 

Total

     20,817,263        9,771,918  
  

 

 

    

 

 

 

 

(9)

Changes in the allowances for credit losses on other financial assets are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     (20,934      (22,020)        (170,060      (213,014

Transfer to 12-month expected credit losses

     (525      497        28        —   

Transfer to lifetime expected credit losses

     290        (340      50        —   

Transfer to credit-impaired financial assets

     77        1,978        (2,055      —   

Reversal (provision) of loss allowance

     (4,369      6,898        (115,976      (113,447

Charge-off

     —         —         26,272        26,272  

Disposal

     —         —         967        967  

Others

     1,435        (1      871        2,305  

Changes due to business combinations

     (242      (13      (17,876      (18,131
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (24,268      (13,001      (277,779      (315,048
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     (9,019      (17,062      (130,199      (156,280

Transfer to 12-month expected credit losses

     (551      533        18        —   

Transfer to lifetime expected credit losses

     302        (367      65        —   

Transfer to credit-impaired financial assets

     2,708        5,804        (8,512      —   

Provision of loss allowance

     (528      (6,421      (30,644      (37,593

Charge-off

     —         —         1,975        1,975  

Disposal

     —         —         2,248        2,248  

Others

     (7,386      —         (7,054      (14,440
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (14,474      (17,513)        (172,103      (204,090
  

 

 

    

 

 

    

 

 

    

 

 

 

 

- 61 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(10)

Changes in the gross carrying amount of other financial assets are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     9,435,449        99,254        450,229        9,984,932  

Transfer to 12-month expected credit losses

     16,092        (16,059      (33      —   

Transfer to lifetime expected credit losses

     (27,286      27,342        (56      —   

Transfer to credit-impaired financial assets

     (7,972      (10,572      18,544        —   

Charge-off

     —         —         (26,272      (26,272

Disposal

     —         —         (1,120      (1,120

Net increase (decrease)

     10,530,665        5,546        110,455        10,646,666  

Changes due to business combinations

     505,221        420        22,464        528,105  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     20,452,169        105,931        574,211        21,132,311  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     12,510,625        111,898        154,153        12,776,676  

Transfer to 12-month expected credit losses

     19,937        (19,916      (21      —   

Transfer to lifetime expected credit losses

     (32,871      32,957        (86      —   

Transfer to credit-impaired financial assets

     (13,881      (18,380      32,261        —   

Charge-off

     —         —         (1,975      (1,975

Disposal

     —         (3      (2,665      (2,668

Net increase (decrease)

     4,686,744        (6,406      18,613        4,698,951  

Changes due to business combinations

     3,099        —         —         3,099  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     17,173,653        100,150        200,280        17,474,083  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

- 62 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

11.

FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES

 

(1)

The fair value hierarchy

The fair value hierarchy for financial instruments is determined by the amount of observable market data. The specific financial instruments characteristics and market condition such as the existence of the transactions among market participants and transparency are reflected to the market observable inputs. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities. The Group maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring the fair value of its financial assets and financial liabilities. Fair value is measured based on the perspective of a market participant. As such, even when market assumptions are not readily available, the Group’s own assumptions reflect those that market participants would use for measuring the assets or liabilities at the measurement date.

The fair value measurement is described in the one of the following three levels used to classify fair value measurements:

 

   

Level 1—fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities. The types of financial assets or liabilities generally included in Level 1 are publicly traded equity securities, derivatives, and debt securities issued by governmental bodies.

 

   

Level 2—fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. prices) or indirectly (i.e. derived from prices). The types of financial assets or liabilities generally included in Level 2 are debt securities not traded in active markets and derivatives traded in OTC but not required significant judgment.

 

   

Level 3—fair value measurements are those derived from valuation technique that include inputs for the assets or liabilities that are not based on observable market data (unobservable inputs). The types of financial assets or liabilities generally included in Level 3 are non-public securities and derivatives and debt securities of which valuation techniques require significant judgments and subjectivity.

The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The Group’s assessment of the significance of a particular input to a fair value measurement in its entirety requires judgment and consideration of inherent factors of the asset or liability.

 

- 63 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Fair value hierarchy of financial assets and liabilities measured at fair value are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Level 1 (*)      Level 2 (*)      Level 3      Total  

Financial assets:

           

Financial assets at FVTPL

           

Deposits

     175,565        —         —         175,565  

Debt securities

     4,851,728        4,748,631        48,686        9,649,045  

Equity securities

     927,048        —         509,365        1,436,413  

Capital contributions

     —         5,381        3,101,638        3,107,019  

Beneficiary certificates

     1,048,574        4,428,568        6,767,926        12,245,068  

Loans

     —         335,914        540,608        876,522  

Derivative assets

     —         4,682,987        1,911        4,684,898  

Other financial assets in foreign currency

     —         6        81,773        81,779  

Others

     —         111,409        243,154        354,563  
  

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

     7,002,915        14,312,896        11,295,061        32,610,872  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial assets at FVTOCI

           

Debt securities

     29,898,214        42,999,637        —         72,897,851  

Equity securities

     320,198        —         1,012,458        1,332,656  

Loans

     —         —         71,867        71,867  
  

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

     30,218,412        42,999,637        1,084,325        74,302,374  
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative assets (designated for hedging)

     —         244,414        —         244,414  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     37,221,327        57,556,947        12,379,386        107,157,660  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities:

           

Financial liabilities at FVTPL

           

Deposits due to customers

     193,173        —         —         193,173  

Derivative liabilities

     —         4,199,398        —         4,199,398  

Securities sold

     246,364        —         —         246,364  
  

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

     439,537        4,199,398        —         4,638,935  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities designated to be measured at FVTPL

           

Deposits due to customers

     —         485,758        —         485,758  
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative liabilities (designated for hedging)

     —         397,188        —         397,188  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     439,537        5,082,344        —         5,521,881  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

There were no transfers between Level 1 and Level 2 of financial assets and liabilities measured at fair value. The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed.

 

- 64 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     December 31, 2024  
     Level 1 (*)      Level 2 (*)      Level 3      Total  

Financial assets:

           

Financial assets at FVTPL

           

Deposits

     73,951        —         —         73,951  

Debt securities

     4,304,048        2,489,883        7,357        6,801,288  

Equity securities

     22,414        —         398,899        421,313  

Capital contributions

     —         4,185        2,853,513        2,857,698  

Beneficiary certificates

     156,898        2,301,044        2,105,160        4,563,102  

Loans

     —         69,401        34,776        104,177  

Derivative assets

     —         10,093,344        1,188        10,094,532  

Other financial assets in foreign currency

     —         —         48,345        48,345  

Others

     —         —         238,266        238,266  
  

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

     4,557,311        14,957,857        5,687,504        25,202,672  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial assets at FVTOCI

           

Debt securities

     14,117,592        28,805,079        —         42,922,671  

Equity securities

     315,640        —         559,434        875,074  
  

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

     14,433,232        28,805,079        559,434        43,797,745  
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative assets (designated for hedging)

     —         175,191        —         175,191  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     18,990,543        43,938,127        6,246,938        69,175,608  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities:

           

Financial liabilities at FVTPL

           

Deposits due to customers

     74,205        —         —         74,205  

Derivative liabilities

     —         9,090,696        1,402        9,092,098  

Securities sold

     182,478        —         —         182,478  
  

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

     256,683        9,090,696        1,402        9,348,781  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial instruments designated to be measured at FVTPL

           

Deposits due to customers

     —         547,816        —         547,816  
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative liabilities (designated for hedging)

     —         102,815        —         102,815  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     256,683        9,741,327        1,402        9,999,412  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

There were no transfers between Level 1 and Level 2 of financial assets and liabilities measured at fair value. The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed.

 

- 65 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

Financial assets and liabilities at FVTPL, financial liabilities at FVTPL designated as upon initial recognition, financial assets at FVTOCI, and derivative assets and liabilities are recognized at fair value. Fair value is the amount that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date.

Financial instruments are measured at fair value using a quoted market price in active markets. If there is no active market for a financial instrument, the Group determines the fair value using valuation methods. Valuation methods and input variables for each type of financial instruments are as follows:

 

  1)

Valuation methods and input variables for each type of financial instrument classified into level 2 as of September 30, 2025 and December 31, 2024 are as follows:

 

    

Valuation methods

  

Input variables

Debt securities

  

Fair value is measured by discounting the future cash flows of debt securities applying the risk-free market rate with credit spread, LSMC and Hull-White model.

  

Risk-free market rate, credit spread, discount rate originated from credit grade, volatility of stocks, volatility of interest rate, matrix method yield to maturity, effective credit rate, company-specific risk spread. weighted average expected maturity of MBS with consideration for prepayment, discount rate

Equity securities and beneficiary certificates

  

The beneficiary certificates are measured at net asset value method, DCF model(Discounted Cash Flow Model), Binomial Tree model and T-F model.

  

Values of underlying assets such as bond, discount rate, volatility of stock, terminal growth rate etc.

Derivatives

  

Fair value is measured by models such as option model, DCF model and, Implied Forward Rate calculation method etc.

  

Discount rate, volatility, exchange rate, interest rate etc.

Loans

  

The future cash flows of debt instruments are measured at a discount by applying the market interest rate applied to entities with similar creditworthiness to the debtor.

  

Risk-free market rate and credit spread

Deposits due to customers

  

Fair value is measured by Hull-White model.

  

Swaption Volume etc.

 

  2)

Valuation methods and input variables for each type of financial instrument classified into level 3 as of September 30, 2025 and December 31, 2024 are as follows :

 

    

Valuation methods

  

Input variables

Loans

  

Fair value is measured by using the DCF model (Discounted Cash Flow Model) and LSMC(Hull-White).

  

Risk-free market rate, credit spread, discount rate, volatility of stock, interest rate, correlation coefficient

Stocks, capital contributions and Beneficiary certificates

  

Among DCF (Discounted Cash Flow) Model, FCFE (Free Cash Flow to Equity) Model, Comparable Company Analysis, Dividend Discount Model, Risk-adjusted Rate of Return Method, Net Asset Value Method, LSMC, Binomial Tree Model, Hull-White and Precedent Transactions model, one or more methods are used given the characteristic of the subject of fair value measurement.

  

Risk-free market rate, market risk premium, corporate Beta, stock prices, volatility of underlying asset, discount rate originated from credit grade, volatility of interest rate, volatility of real estate value, terminal growth rate, PBR, PSR, terminal grouwh rate, volatility of liquidation value etc.

Derivatives

  

Fair value is measured by models such as option model.

  

Discount rate, volatility, exchange rate, stock price, etc.

Others

  

The fair value of the underlying asset, after calculating the fair value using the DCF model, etc., considering the price and volatility of the calculated underlying asset, is calculated using the binomial tree, which is commonly used valuation techniques in the market.

  

Stock price, volatility of underlying assets, etc.

 

- 66 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

Valuation methods of financial assets and liabilities measured at fair value and classified into Level 3 and significant but unobservable inputs are as follows:

 

    

September 30, 2025

    

Fair value

measurement

technique

  

Type

  

Significant

unobservable inputs

  

Range

  

Impact of changes in significant

unobservable inputs on fair value

measurement

Debt securities

  

LSMC(Hull-White)

     

Volatility

  

29.72%~49.32%

  

Variation of fair value increases as volatility increases.

Loans

  

DCF model

     

Discount rate

  

2.86%~5.13%

  

Fair value increases as discount rate decreases.

Derivative assets

  

Option valuation model and others

  

Equity related

  

Stock price, Volatility of underlying asset

  

25.00%

  

Variation of fair value increases as stock price and volatility increases.

        

Discount rate

  

16.88%

  

Fair value increases as discount rate decreases.

        

Terminal growth rate

  

0.00%

  

Fair value increases as terminal growth rate increases.

Equity securities, capital contributions, and Beneficiary certificates

  

Binomial Tree

     

Volatility of stock

  

17.19%~36.68%

  

Variation of fair value increases as volatility of stock increases.

        

Stock prices, Volatility of underlying asset

  

17.48%~35.70%

  

Variation of fair value increases as stock price and volatility of underlying asset increases.

  

DCF model and others

     

Discount rate

  

5.32%~20.97%

  

Fair value increases as discount rate decreases.

        

Terminal growth rate

  

0.00%~1.00%

  

Fair value increases as terminal growth rate increases.

        

Liquidation value

  

-1.00%~1.00%

  

Fair value increases as liquidation value increases.

  

LSMC(Hull-White)

     

Volatility

  

16.29%

  

Variation of fair value increases as volatility increases.

  

Market Value Approach

     

Stock price

  

41,100~266,000

  

Fair value increases as stock price increases.

Others

  

Binomial Tree

     

Stock prices, Volatility of underlying asset

  

17.48%~39.93%

  

Variation of fair value increases as stock price and volatility of underlying asset increases.

 

- 67 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    

December 31, 2024

    

Fair value

measurement

technique

  

Type

  

Significant
unobservable inputs

  

Range

  

Impact of changes in significant

unobservable inputs on fair value

measurement

Debt securities

  

LSMC(Hull-White)

     

Volatility

  

28.09%~88.35%

  

Variation of fair value increases as volatility increases.

Loans

  

DCF model

     

Discount rate

  

4.17%~5.98%

  

Fair value increases as discount rate decreases.

Derivative assets

  

Option valuation model and others

  

Equity related

  

Correlation coefficient

  

0.29~0.65

  

Variation of fair value increases as correlation coefficient increases.

        

Stock prices, Volatility of underlying asset

  

25.71%

  

Variation of fair value increases as volatility and stock price increases.

        

Discount rate

  

3.94%~19.62%

  

Fair value increases as discount rate decreases.

        

Terminal growth rate

  

0.00%

  

Fair value increases as terminal growth rate increases.

Stocks, capital contributions, and beneficiary certificates

  

Binomial Tree

     

Stock prices, Volatility of underlying asset

  

18.76%~36.37%

  

Variation of fair value increases as volatility of underlying asset and stock price increases.

  

DCF model and others

     

Discount rate

  

4.76%~19.84%

  

Fair value increases as discount rate decreases.

        

Terminal growth rate

  

0.00%~1.00%

  

Fair value increases as terminal growth rate increases.

        

Liquidation value

  

-1.00%~1.00%

  

Fair value increases as liquidation value increases.

  

LMSC(Hull-White)

     

Volatility of stock

  

29.30%

  

Variation of fair value increases as volatility increases.

Discount rate

           

6.45%~15.56%

  

Fair value increases as discount rate decreases.

Others

  

Binomial Tree

     

Stock prices, Volatility of underlying asset

  

18.36%~36.90%

  

Variation of fair value increases as volatility of underlying asset and stock price increases.

Fair value of financial assets and liabilities classified into Level 3 is measured by the Group using its own valuation methods or using external specialists. Unobservable inputs used in the fair value measurements are produced by the internal system of the Group and the appropriateness of inputs is reviewed regularly.

 

- 68 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Changes in financial assets and liabilities measured at fair value classified into Level 3 are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Beginning
balance
     Business
combination
     Net
income (loss)
(*1)
    Other
comprehensive
income
    Purchases/
issuances
    Disposals /
settlements
    Transfer to or
out of Level 3
(*2)
    Ending
balance
 

Financial assets:

            

Financial assets at FVTPL

            

Debt securities

     7,357        —         3,856       —        38,977       (1,504     —        48,686  

Equity securities

     398,899        98,276        (2,699     —        51,125       (19,525     (16,711     509,365  

Capital contributions

     2,853,513        55,160        40,538       —        369,889       (217,462     —        3,101,638  

Beneficiary certificates

     2,105,161        4,760,714        22,577       —        (45,712     (74,814     —        6,767,926  

Loans

     34,776        317,517        9,292       —        214,175       (35,152     —        540,608  

Derivative assets

     1,188        —         (337     —        1,113       (53     —        1,911  

Other foreign currency financial assets

     48,345        —         (1,463     —        34,891       —        —        81,773  

Others

     238,265        —         9,757       —        10,047       (14,915     —        243,154  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total

     5,687,504        5,231,667        81,521       —        674,505       (363,425     (16,711     11,295,061  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financial assets at FVTOCI

            

Equity securities

     559,434        421,450        —        35,704       1,722       (636     (5,216     1,012,458  

Loans

     —         —         —        (76     140,722       (68,779     —        71,867  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total

     559,434        421,450        —        35,628       142,444       (69,415     (5,216     1,084,325  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     6,246,938        5,653,117        81,521       35,628       816,949       (432,840     (21,927     12,379,386  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financial liabilities:

            

Financial liabilities at FVTPL

            

Derivative liabilities

     1,402        —         —        —        —        (1,402     —        —   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     1,402        —         —        —        —        (1,402     —        —   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*1)

For financial liabilities, positive numbers represent losses that increase balance and negative numbers represent gains that decrease balance. The gain amounting to 76,760 million Won for the period ended September 30, 2025, which is from financial assets and liabilities that the Group holds as at the end of the period.

(*2)

The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed.

 

- 69 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month period ended September 30, 2024  
     Beginning
balance
     Net
income (loss)
(*1)
    Other
comprehensive
income
     Purchases/
issuances
     Disposals /
settlements
    Transfer to or
out of Level 3
(*2)
     Ending
balance
 

Financial assets:

                  

Financial assets at FVTPL

                  

Debt securities

     4,230        (193     —         —         (2,600     —         1,437  

Equity securities

     353,279        (6,290     —         68,297        (4,561     1,947        412,672  

Capital contributions

     2,462,048        22,120       —         404,460        (189,257     —         2,699,371  

Beneficiary certificates

     1,705,966        22,849       —         303,799        (53,925     —         1,978,689  

Loans

     56,002        1,204       —         326,512        (348,155     —         35,563  

Derivative assets

     129,136        (4,437     —         628        (123,217     —         2,110  

Other foreign currency financial assets

     42,406        993       —         —         —        —         43,399  

Others

     183,274        11,738       —         10,565        (14,317     —         191,260  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Sub-total

     4,936,341        47,984       —         1,114,261        (736,032     1,947        5,364,501  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Financial assets at FVTOCI

                  

Equity securities

     548,164        —        5,157        2,795        —        3,464        559,580  

Loans

     —         —        —         202,916        (202,916     —         —   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Sub-total

     548,164        —        5,157        205,711        (202,916     3,464        559,580  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total

     5,484,505        47,984       5,157        1,319,972        (938,948     5,411        5,924,081  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Financial liabilities:

                  

Financial liabilities at FVTPL

                  

Derivative liabilities

     1,994        18,117       —         353        (2,905     —         17,559  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total

     1,994        18,117       —         353        (2,905     —         17,559  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

(*1)

For financial liabilities, positive numbers represent losses that increase balance and negative numbers represent gains that decrease balance. The gain amounting to 102,837 million Won for the period ended September 30, 2024, which is from financial assets and liabilities that the Group holds as at the end of the period, and the amount is included in the consolidated interim statements of comprehensive income as the net gain on financial instruments at FVTPL and the net gain on financial assets at FVTOCI.

(*2)

The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed.

 

- 70 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

Sensitivity analysis results on reasonable fluctuation of the significant unobservable input variables for the fair value of Level 3 financial instruments are as follows.

The sensitivity analysis of the financial instruments has been performed by classifying with favorable and unfavorable changes based on how changes in unobservable assumptions would have effects on the fluctuations of financial instruments’ value. When the fair value of a financial instrument is affected by more than one unobservable assumption, the below table reflects the most favorable or the most unfavorable changes which resulted from varying the assumptions individually. The sensitivity analysis was performed for two types of level 3 financial instruments: (1) interest rate related derivatives, currency related derivatives, equity related derivatives and loans of which fair value changes are recognized as net income; (2) equity securities of which fair value changes are recognized as other comprehensive income.

Meanwhile, among the financial instruments that are classified as Level 3 amounting to 12,379,385 million Won and 6,248,340 million Won as of September 30, 2025 and December 31, 2024 respectively, equity instruments of 5,268,883 million Won and 5,655,401 million Won whose carrying amount are considered to represent the reasonable approximation of fair value are excluded from the sensitivity analysis.

The sensitivity on fluctuation of input variables by financial instruments as of September 30, 2025 and December 31, 2024 is as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Net income (loss)      Other comprehensive
income (loss)
 
     Favorable      Unfavorable      Favorable      Unfavorable  

Financial assets:

           

Financial assets at FVTPL

           

Derivative assets (*1) (*4)

     44        (44      —         —   

Loans (*2)

     2,232        (2,229      —         —   

Debt securities (*3)

     3,341        (3,355      —         —   

Equity securities (*2) (*4) (*5)

     15,495        (10,457      —         —   

Beneficiary certificates (*5) (*6)

     7,364        (4,903      —         —   

Others (*4)

     2,735        (2,529      —         —   

Financial assets at FVTOCI

           

Equity securities (*5) (*7)

     —         —         30,604        (25,676
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     31,211        (23,517      30,604        (25,676
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

Fair value changes of equity related derivatives assets and liabilities are calculated by increasing or decreasing liquidation rate or discount rate, which are major unobservable variables, by 1% each, respectively.

(*2)

Fair value changes of equity securities are calculated by increasing or decreasing growth rate (0%p~1%p) and discount rate or liquidation value (-1%p~1%p), which are major unobservable variables.

(*3)

Fair value changes of equity securities are calculated by increasing or decreasing stock price volatility, which is major unobservable variables, by 10%.

(*4)

Fair value changes of equity securities are calculated by increasing or decreasing stock price (-10%p~10%p) and volatility (-10%p~10%p), which are major unobservable variables.

(*5)

Fair value changes of equity securities are calculated by increasing or decreasing discount rate (-1%p~1%p) and growth rate (-1%p~1%p) and or liquidation value (-1%p~1%p), which are major unobservable variables.

(*6)

Even if the sensitivity analysis of the capital contributions and beneficiary certificates is not possible in practice, fair value changes of beneficiary certificates and other securities whose major unobservable variables are composed of the real estate are calculated by increasing or decreasing liquidation value of real estate which is underlying assets and discount rate by 1%.

(*7)

Fair value changes of equity securities are calculated by increasing or decreasing correlation between growth rate and discount rate, which are major unobservable variables.

 

- 71 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     December 31, 2024  
     Net income (loss)      Other comprehensive
income (loss)
 
     Favorable      Unfavorable      Favorable      Unfavorable  

Financial assets:

           

Financial assets at FVTPL

           

Derivative assets (*1)

     50        (51      —         —   

Loans (*2)

     155        (152      —         —   

Debt securities (*3)

     469        (435      —         —   

Equity securities (*2) (*4) (*5)

     19,824        (14,380      —         —   

Beneficiary certificates (*6)

     706        (705      —         —   

Others (*4) (*6)

     2,554        (2,402      —         —   

Financial assets at FVTOCI

           

Equity securities (*5)(*6)(*7)

     —         —         47,087        (32,879
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     23,758        (18,125      47,087        (32,879
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities:

           

Financial liabilities at FVTPL

           

Derivative liabilities (*1)

     —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

Fair value changes of equity related derivatives assets and liabilities are calculated by increasing or decreasing correlation or volatility, which are major unobservable variables, by 10% each, respectively.

(*2)

Fair value changes are calculated by increasing or decreasing growth rate (0%~1%) and discount rate or liquidation value (-1%~1%), which are major unobservable variables.

(*3)

Fair value changes are calculated by increasing or decreasing stock price volatility by 10%, which are major unobservable variables.

(*4)

Fair value changes of equity securities are calculated by increasing or decreasing stock price (-10%~10%) and volatility (-10%p~10%p), which are major unobservable variables.

(*5)

Fair value changes of equity securities are calculated by increasing or decreasing growth rate (-1%p~1%p) and discount rate (-1%p~1%p) or liquidation value (-1%p~1%p), which are major unobservable variables.

(*6)

Even if the sensitivity analysis of the capital contributions and beneficiary certificates among equity securities is not possible in practice, fair value changes of beneficiary certificates and other securities whose major unobservable variables are composed of the real estate are calculated by increasing or decreasing price fluctuation rate of real estate which are underlying assets and discount rate by 1%p.

(*7)

Fair value changes of equity securities are calculated by increasing or decreasing correlation between growth rate and discount rate, which are unobservable variables.

 

- 72 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(5)

Fair value and carrying amount of financial assets and liabilities that are recorded at amortized cost are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Fair value      Carrying
amount
 
     Level 1      Level 2      Level 3      Total  

Financial assets:

              

Securities at amortized cost

     6,397,814        12,314,779        —         18,712,593        18,676,341  

Loans and other financial assets at amortized cost

     —         17,854,163        404,577,224        422,431,387        418,157,321  

Financial liabilities:

              

Deposits due to customers

     —         367,286,625        3,461,522        370,748,147        370,070,833  

Borrowings

     —         28,496,956        316,996        28,813,952        28,812,050  

Debentures

     —         51,500,183        1,049,834        52,550,017        52,182,652  

Other financial liabilities (*)

     —         40,987,649        1,004,359        41,992,008        42,048,495  

 

(*)

Lease liabilities are excluded as of September 30, 2025.

 

     December 31, 2024  
     Fair value      Carrying
amount
 
     Level 1      Level 2      Level 3      Total  

Financial assets:

              

Securities at amortized cost

     3,242,384        15,894,576        9,991        19,146,951        19,203,177  

Loans and other financial assets at amortized cost

     —         7,149,151        393,995,021        401,144,172        398,471,816  

Financial liabilities:

              

Deposits due to customers

     —         367,128,451        —         367,128,451        366,821,156  

Borrowings

     —         29,622,705        432,561        30,055,266        30,117,031  

Debentures

     —         48,273,103        —         48,273,103        48,207,103  

Other financial liabilities (*)

     —         30,201,229        809,007        31,010,236        31,786,960  

 

(*)

Lease liabilities are excluded as of December 31, 2024.

The fair values of financial instruments are measured using quoted market price in active markets. In case there is no active market for financial instruments, the Group determines the fair value by using valuation methods. Valuation methods and input variables for financial assets and liabilities that are measured at amortized cost are given as follows:

 

    

Valuation methods

  

Input variables

Securities at amortized cost

  

The fair value is measured by discounting the projected cash flows of debt securities by applying risk-free market rate with credit spread.

  

Risk-free market rate and credit spread

Loans and other financial assets at amortized cost

  

The fair value is measured by discounting the projected cash flows of loan products by applying the market discount rate that has been applied to a proxy company that has similar credit rating to the debtor.

  

Risk-free market rate, credit spread and prepayment rate

Deposits due to customers, borrowings, debentures and other financial liabilities

  

The fair value is measured by discounting the projected cash flows of debt products by applying the market discount rate that is reflecting credit rating of the Group or the market discount rate used for similar in products.

  

Risk-free market rate, credit spread and forward rate

 

- 73 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(6)

Deferred day 1 profits or losses

 

Changes

in deferred day 1 profits or losses are as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended
September 30
 
        2025           2024     

Beginning balance

     28       7,848  

Amounts recognized in losses

     (28     (7,444
  

 

 

   

 

 

 

Ending balance

     —        404  
  

 

 

   

 

 

 

In case some variables to measure fair values of financial instruments are not observable in the market, valuation techniques are utilized to evaluate such financial instruments. Those financial instruments are recorded the transaction price as at the time of acquisition, even though there are difference noted between the transaction price and the fair value. The table above presents the difference yet to be realized as profit or losses as of September 30, 2025 and 2024.

 

(7)

Financial instruments by category

Carrying amounts of financial assets and liabilities by each category are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  

Financial assets

   Financial assets
at FVTPL
     Financial assets
at FVTOCI
     Financial assets
at amortized cost
     Derivatives
assets
(designated for
hedging)
     Total  

Deposits

     175,565        —         2,543,645        —         2,719,210  

Securities

     26,790,396        74,230,507        18,676,341        —         119,697,244  

Loans

     876,522        71,867        394,796,413        —         395,744,802  

Derivative assets

     4,684,898        —         —         244,414        4,929,312  

Other financial assets

     83,491        —         20,817,263        —         20,900,754  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     32,610,872        74,302,374        436,833,662        244,414        543,991,322  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     September 30, 2025  

Financial liabilities

   Financial liabilities
at FVTPL
     Financial liabilities
designated to be
measured
at FVTPL
     Financial liabilities
at amortized cost
     Derivatives
liabilities
(designated for
hedging)
     Total  

Deposits due to customers

     193,173        485,758        370,070,833        —         370,749,764  

Borrowings

     246,364        —         28,812,050        —         29,058,414  

Debentures

     —         —         52,182,652        —         52,182,652  

Derivative liabilities

     4,199,398        —         —         397,188        4,596,586  

Other financial liabilities (*)

     —         —         42,048,495        —         42,048,495  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     4,638,935        485,758        493,114,030        397,188        498,635,911  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Lease liabilities are excluded as of September 30, 2025.

 

- 74 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     December 31, 2024  

Financial assets

   Financial assets
at FVTPL
     Financial assets
at FVTOCI
     Financial assets
at amortized cost
     Derivatives assets
(designated for
hedging)
     Total  

Deposits

     73,951        —         2,630,604        —         2,704,555  

Securities

     14,879,996        43,797,745        19,203,177        —         77,880,918  

Loans

     104,177        —         386,069,294        —         386,173,471  

Derivative assets

     10,094,532        —         —         175,191        10,269,723  

Other financial assets

     50,016        —         9,771,918        —         9,821,934  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     25,202,672        43,797,745        417,674,993        175,191        486,850,601  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2024  

Financial liabilities

   Financial liabilities
at FVTPL
     Financial liabilities
designated to be
measured at
FVTPL
     Financial liabilities
at amortized cost
     Derivatives liabilities
(designated for
hedging)
     Total  

Deposits due to customers

     74,205        547,816        366,821,156        —         367,443,177  

Borrowings

     182,478        —         30,117,031        —         30,299,509  

Debentures

     —         —         48,207,103        —         48,207,103  

Derivative liabilities

     9,092,098        —         —         102,815        9,194,913  

Other financial liabilities (*)

     —         —         31,786,960        —         31,786,960  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     9,348,781        547,816        476,932,250        102,815        486,931,662  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

Lease liabilities are excluded as of December 31, 2024.

 

- 75 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

12.

INVESTMENTS IN JOINT VENTURES AND ASSOCIATES

 

(1)

Investments in joint ventures and associates accounted for using the equity method of accounting are as follows:

 

         Percentage of ownership (%)          

Joint ventures and associates

 

Main business

   September 30, 2025      December 31, 2024    

Location

 

Financial
statements as of

Woori Bank

           

W Service Networks Co., Ltd. (*1) (*4)

  Freight & staffing services      4.9        4.9     Korea   2025-08-31

Korea Credit Bureau Co., Ltd. (*2)

  Credit information      9.9        9.9     Korea   2025-09-30

Korea Finance Security Co., Ltd. (*2) (*4)

  Security service      15.0        15.0     Korea   2025-08-31

Wongwang Co., Ltd. (*3)

  Wholesale and real estate      29.0        29.0     Korea   — 

Sejin Construction Co., Ltd. (*3)

  Construction      29.6        29.6     Korea   — 

ARES-TECH Co., Ltd. (*3)

  Electronic component manufacturing      23.4        23.4     Korea   — 

Beomgyo.,Ltd. (*3)

  Telecommunication equipment retail sales      23.1        23.1     Korea   — 

NK Eng Co., Ltd. (*3) (*7)

  Manufacturing      —         23.1     Korea   — 

K BANK Co., Ltd. (*2) (*4)

  Finance      12.0        12.0     Korea   2025-08-31

Partner One Value Up I Private Equity Fund

  Other financial services      23.3        23.3     Korea   2025-09-30

IBK KIP Seongjang Dideemdol 1st Private Investment Limited Partnership

  Other financial services      20.0        20.0     Korea   2025-09-30

Crevisse Raim Impact 1st Startup Venture Specialist Private Equity Fund

  Other financial services      25.0        25.0     Korea   2025-09-30

LOTTE CARD Co., Ltd. (*4)

  Credit card and installment financing      20.0        20.0     Korea   2025-09-30

Union Technology Finance Investment Association

  Other financial services      29.7        29.7     Korea   2025-09-30

Orient Shipyard Co., Ltd. (*3) (*4)

  Manufacture of sections for ships      22.7        22.7     Korea   2025-09-30

Win Mortgage Co.,Ltd. (*1) (*4)

  Other financial services      4.5        4.5     Korea   2025-09-30

Samsung Together Korea IPPF private securities investment trust 3 [Equity-FoFs]

  Other financial services      100.0        100.0     Korea   2025-09-30

BTS 2nd Private Equity Fund

  Other financial services      20.0        20.0     Korea   2025-09-30

STASSETS FUND III

  Other financial services      28.3        28.3     Korea   2025-09-30

SF CREDIT PARTNERS, LLC(*2)

  Other financial services      10.0        10.0     United States   2025-09-30

Ulsan Yeocheon Development Co., Ltd. (*11)

  Sewage and Wastewater Treatment Services      50.0        —      Korea   2025-09-30

Dongwoo C & C Co., Ltd. (*3)

  Construction      23.2        23.2     Korea   — 

G2 Collection Co., Ltd. (*3)

  Wholesale and retail sales      28.9        28.9     Korea   — 

Woori Bank (*5)

           

Japanese Hotel Real Estate Private Equity Fund No.2

  Other financial services      19.9        19.9     Korea   2025-09-30

 

- 76 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership (%)          

Joint ventures and associates

 

Main business

   September 30, 2025      December 31, 2024    

Location

 

Financial
statements as of

Woori Seoul Beltway Private Special Asset Fund No.1

  Trust and collective investment      25.0        25.0     Korea   2025-09-30

Woori Smart General Private Equity Investment Trust 1(bond)

  Collective investment business      28.6        28.6     Korea   2025-09-30

Woori Asset Global Partnership Fund No. 5

  Collective investment business      57.7        57.7     Korea   2025-09-30

Woori General Private Securities Investment Trust No. 5 (bond)

  Collective investment business      28.6        28.6     Korea   2025-09-30

Woori Big Satisfaction General Private Securities Investment Trust No. 3 (bond)

  Collective investment business      8.7        9.1     Korea   2025-09-30

Woori General Private Securities Investment Trust No. 6 (bond)

  Collective investment business      28.6        28.6     Korea   2025-09-30

Woori General Private Securities Investment Trust No. 7 (bond) (*7)

  Collective investment business      —         28.6     Korea   — 

Woori General Private Securities Investment Trust No. 8 (bond) (*11)

  Collective investment business      28.6        —      Korea   2025-09-30

Woori Smart General Private Equity Investment Trust No.1(bond)

  Collective investment business      28.4        28.4     Korea   2025-09-30

Woori Future Energy Private Special Asset Investment Trust(General) No.1

  Collective investment business      16.0        16.0     Korea   2025-09-30

Woori Financial Capital Co., Ltd.

           

WOORI TAERIM 1st Fund

  Other financial services      25.6        25.6     Korea   2025-09-30

Portone-Cape Fund No.1 (*7)

  Other financial services      20.0        20.0     Korea   — 

Darwin Green Packaging Private Equity Fund

  Other financial services      20.4        20.4     Korea   2025-09-30

Koreawide partners 2nd Private Equity Fund

  Other financial services      26.7        26.7     Korea   2025-09-30

Woori Investment Securities Co., Ltd. (*5)

           

Woori FirstValue Private Real Estate Fund No.2

  Real estate business      12.0        12.0     Korea   2025-09-30

Tongyang Life Insurance Co., Ltd. (*5)

           

Woori Global Secondary Private Placement Investment Trust No. 2 (*11)

  Collective investment business      12.0        —      Korea   2025-09-30

Woori Big Satisfaction Corporation MMF No. 1 (Government Bond) (*11)

  Collective investment business      0.6        —      Korea   2025-09-30

ABL Life Insurance Co., Ltd. (*5)

           

Woori GS West Street Strategic Solutions General Type Private Special Asset Investment Trust No.1 (*11)

  Collective investment business      25.0        —      Korea   2025-09-30

 

- 77 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership (%)          

Joint ventures and associates

 

Main business

   September 30, 2025      December 31, 2024    

Location

 

Financial
statements as of

Woori PGIF4 General Type Private Special Asset Investment Trust No.1 (*11)

  Collective investment business      20.0        —      Korea   2025-09-30

Woori Asset Management Co. Ltd.

           

Woori Together TDF 2050 (*7) (*11)

  Collective investment business      —         —      Korea   — 

Woori Together TDF 2045(*11)

  Collective investment business      27.6        —      Korea   2025-09-30

Woori USD Treasury Target Return Bond FoF (*7)

  Collective investment business      —         23.9     Korea   — 

Woori Private Equity Asset Management Co., Ltd.

           

Australia Green Energy 1st PEF(*2)

  Other financial services      4.0        4.0     Korea   2025-09-30

Aarden Woori Apparel 1st Private Equity Fund (*2)

  Other financial services      0.5        0.5     Korea   2025-09-30

Woori Dyno 1st Private Equity Fund (*2)

  Other financial services      19.6        19.6     Korea   2025-09-30

NH Woori Dino Co-Investment NO.2 Private Equity Fund (*2)

  Other financial services      4.8        5.1     Korea   2025-09-30

Woori Financial F&I Co., Ltd.

           

KCLAVIS NPL Investment Trust NO 1-2

  Collective investment business      35.9        35.9     Korea   2025-09-30

Capstone Special Restructuring Private Investment Trust No.4 (*11)

  Collective investment business      46.2        —      Korea   2025-09-30

Woori Venture Partners Co., Ltd.

           

KTB-KORUS FUND(*8)

  Asset Management      37.5        37.5     Korea   2025-09-30

KTBN Venture Fund No.8(*9)

  Asset Management      21.7        21.7     Korea   2025-09-30

KTBN Digital Contents Korea Fund No.9(*9)

  Asset Management      30.0        30.0     Korea   2025-09-30

KTBN Media Contents Fund(*10)

  Asset Management      15.0        15.0     Korea   2025-09-30

KTB China Synergy Fund(*10)

  Asset Management      15.1        15.1     Korea   2025-09-30

NAVER-KTB Audio Contents Fund(*7)(*10)

  Asset Management      —         1.0     Korea   — 

KTBN Venture Fund No.13(*10)

  Asset Management      19.6        19.6     Korea   2025-09-30

KTBN Future Contents Fund(*10)

  Asset Management      13.3        13.3     Korea   2025-09-30

KTBN Venture Fund No.16(*10)

  Asset Management      10.3        10.3     Korea   2025-09-30

KTBN Venture Fund No.18(*10)

  Asset Management      10.1        10.1     Korea   2025-09-30

KB-KTB Technology Venture Fund(*10)

  Asset Management      18.2        18.2     Korea   2025-09-30

Woori 2022 Scaleup Venture Fund

  Asset Management      20.0        20.0     Korea   2025-09-30

Woori 2022 Start-up Venture Fund

  Asset Management      30.1        30.1     Korea   2025-09-30

KTBN GI Private Equity Fund(*10)

  Asset Management      5.0        5.0     Korea   2025-09-30

 

- 78 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership (%)          

Joint ventures and associates

 

Main business

   September 30, 2025      December 31, 2024    

Location

 

Financial
statements as of

Chirochem

  Medical material Manufacturing      28.6        28.6     Korea   2025-09-30

Japanese Hotel Real Estate Private Equity Fund 1

           

Godo Kaisha Oceanos 1 (*4)

  Other financial services      47.8        47.8     Japan   2025-07-31

Woori bank and Woori card Co., Ltd. (*5)

           

SJCO Co., Ltd. (*3)

  Aggregate transportation and wholesale      29.8        29.8     Korea   — 

KG Fashion Co., Ltd. (*3)(*4)

  Manufacturing      20.8        20.8     Korea   2025-08-31

Kyesan Engineering Co., Ltd. (*3)

  Construction      23.3        23.3     Korea   — 

Good Software Lap Co., Ltd. (*3)

  Service      29.4        29.4     Korea   — 

DAEA SNC Co., Ltd. (*3)

  Wholesale and retail sales      25.5        25.5     Korea   — 

PREXCO Co., Ltd. (*3)

  Manufacturing      28.1        28.1     Korea   — 

JiWon Plating Co., Ltd. (*3)

  Plating      20.8        20.8     Korea   — 

Youngdong Sea Food Co., Ltd. (*3)

  Processed sea food manufacturing      24.5        24.5     Korea   — 

KUM HWA Co., Ltd. (*3)

  Telecommunication equipment retail sales      20.1        20.1     Korea   2025-09-30

Jinmyung Plus Co., Ltd. (*3)(*4)

  Manufacturing      21.3        21.3     Korea   2025-09-30

Rea Company (*3)(*4)

  Manufacturing      26.1        26.1     Korea   2025-09-30

ARAM CMC Co.,Ltd. (*3)

  Manufacturing      20.1        20.1     Korea   — 

MARKET&FARM CO.,LTD. (*3)

 

Wholesale and

commodity brokerage

     23.7        23.7     Korea   2025-09-30

SAMJI TEXTILE CO.,LTD. (*3)

 

Wholesale and

commodity brokerage

     29.8        29.8     Korea   — 

Woori bank and Woori Financial Capital Co., Ltd. (*5)

           

JC Assurance No.2 Private Equity Fund

  Other financial services      23.4        23.4     Korea   2025-09-30

HMS-Oriens 1st Fund (*7)

  Other financial services      —         22.8     Korea   — 

Woori Senior Loan Private Placement Investment Trust No.1 (*7)

  Collective investment business      —         21.7     Korea   — 

Genesis Eco No.1 Private Equity Fund

  Other financial services      29.0        29.0     Korea   2025-09-30

Paratus Woori Material Component Equipment joint venture company

  Other financial services      29.9        29.9     Korea   2025-09-30

Midas No. 8 Private Equity Joint Venture Company

  Other financial services      28.5        28.5     Korea   2025-09-30

Orchestra Private Equity Fund IV

  Other financial services      28.2        28.2     Korea   2025-09-30

Synaptic Green No.1 PEF

  Other financial services      21.1        21.1     Korea   2025-09-30

IGEN2022No. 1 Private Equity Fund

  Other financial services      24.8        24.8     Korea   2025-09-30

 

- 79 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership (%)          

Joint ventures and associates

 

Main business

   September 30, 2025      December 31, 2024    

Location

 

Financial
statements as of

PCC-Woori LP Secondary Fund

  Other financial services      38.8        38.9     Korea   2025-09-30

Synaptic Future Growth Private Equity Fund 1

  Other financial investment      23.8        23.8     Korea   2025-09-30

Woori bank and Tongyang Life Insurance Co., Ltd. (*5)

           

VOGO Fund (*11)

  Other financial investment      24.0        —      Korea   2025-09-30

Woori Investment Securities Co., Ltd. and Woori Financial Capital Co., Ltd. (*5)

           

Healthcare Investmetnt Fund (*11)

  Collective investment business      28.8        —      Korea   2025-09-30

Woori Asset Management Co., Ltd. and ABL Life Insurance Co., Ltd. (*5)

           

Woorinara Short-Term Bond Securities Investment Trust (Bond) (*11)

  Collective investment business      0.9        —      Korea   2025-09-30

ABL Life Insurance Co., Ltd. and Woori Asset Management Co., Ltd. (*5)

           

Woori Together TDF 2025

  Collective investment business      15.7        24.7     Korea   2025-09-30

Woori Together TDF 2030

  Collective investment business      18.5        22.2     Korea   2025-09-30

Woori Together TDF 2035

  Collective investment business      5.1        22.5     Korea   2025-09-30

Woori Together TDF 2040 (*11)

  Collective investment business      27.5        —      Korea   2025-09-30

Woori Investment Securities Co., Ltd. and Woori Asset Management Co., Ltd. (*5)

           

Woori Oncorp Corporate support of Major Industry General Type Private Investment Trust 2

  Collective investment business      3.8        2.3     Korea   2025-09-30

Woori Bank and Woori Private Equity Asset Management Co., Ltd.

           

Woori-Q Corporate Restructuring Private Equity Fund(*6)

  Other financial services      34.3        34.6     Korea   2025-09-30

Woori Eugene Energy Link Private Equity Fund (*2)(*11)

  Other financial services      7.9        —      Korea   2025-09-30

Woori NH Co-Growth Private Equity FundI (*11)

  Other financial services      23.1        —      Korea   2025-09-30

 

- 80 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

         Percentage of ownership (%)          

Joint ventures and associates

 

Main business

   September 30, 2025      December 31, 2024    

Location

 

Financial
statements as of

Woori Bank, ABL Life Insurance Co., Ltd. and Woori Private Equity Asset Management Co., Ltd.

           

Woori IMM Greean Net Zero Fund (*11)

  Other financial services      23.6        —      Korea   2025-09-30

Woori Financial Capital Co., Ltd., Woori Private Equity Asset Management Co., Ltd. (*5)

           

NH Woori New deal Co-Investment No.1 Private Equity Fund

  Other financial services      19.5        19.5     Korea   2025-09-30

Woori Venture Partners Co., Ltd., ABL Life Insurance Co., Ltd. and Woori Asset Management Corp. (*5)

           

Woori BIG SATISFACTION SHINJONG MMF 3rd

  Collective investment business      7.4        2.3     Korea   2025-09-30

Woori Bank, Woori Financial Capital Co., Ltd., Woori Investment Securities Co., Ltd. and Woori Private Equity Asset Management Co., Ltd. (*5)

           

Woori-Shinyoung Growth-Cap Private Equity Fund I

  Other financial services      35.0        35.0     Korea   2025-09-30

NH Woori Newdeal Growth Alpha Private Equity Fund 1

  Other financial services      33.1        32.9     Korea   2025-09-30

Woori Bank, Woori card Co., Ltd., Woori Investment Securities Co., Ltd. and Woori Asset Management Corp. (*5)

           

Woori Real Estate Investment No. 1 Limited Liability Company

  Collective investment business      19.9        19.9     Korea   2025-09-30

 

(*1)

Most of the significant business transactions of associates are with the Group as of September 30, 2025 and December 31, 2024.

(*2)

The Group can participate in decision-making body and exercise significant influence over financial policies and operational policies decision making of the associates.

(*3)

There is no investment balance as of September 30, 2025 and December 31, 2024.

(*4)

The equity method was applied using the most recent financial statements available from the settlement date because no financial statements were available at the end of the reporting period and the significant transactions or events that occurred between the end of the reporting period of the associate and the end of the reporting period of the subsidiary were duly reflected.

(*5)

Two or more subsidiaries may invest or operate to exert significant influence on the decision-making process for activities related to the investee.

(*6)

It was classified as an associate due to holding of voting rights according to the initial investment agreement ratio.

(*7)

It was excluded from associates in current period.

(*8)

It has been liquidating as of September 30, 2025.

(*9)

In the event of liquidation, if the distribution payments made or to be made to the cooperative members are less than their contributions, an agreement has been made whereby the shortage will be covered, up to a certain amount within the investment, giving priority to specific shareholders over others.

(*10)

The Group classified it as an associate because it has significant influence as a general partner of the investment association.

(*11)

It was added to associates in current period.

 

- 81 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Changes in the carrying value of investments in associates accounted for using the equity method of accounting are as follows (Unit: Korean Won in millions):

 

    For the nine-month period ended September 30, 2025  
    Acquisition
cost
    January 1,
2025
    Share of
 profits (losses) 
and others
    Acquisition
(*2)
    Disposal/
Reclassification
    Dividends     Change in
capital
    September 30,
2025
 

W Service Networks Co., Ltd.

    108       204       (5     —        —        (5     —        194  

Korea Credit Bureau Co., Ltd.

    3,313       9,001       2,372       —        —        (90     —        11,283  

Korea Finance Security Co., Ltd.

    3,267       3,616       213       —        —        —        —        3,829  

K BANK Co., Ltd.

    224,657       262,250       8,762       —        —        —        (130     270,882  

Partner One Value Up I Private Equity Fund

    5,039       2,123       (249     —        —        —        —        1,874  

IBK KIP Seongjang Dideemdol 1st Private Investment Limited Partnership

    —        2,263       (26     —        —        —        —        2,237  

Crevisse Raim Impact 1st Startup Venture Specialist Private Equity Fund

    4,630       4,532       —        98       —        —        —        4,630  

LOTTE CARD Co.,Ltd.

    346,810       575,580       11,191       —        —        (7,743     (6,608     572,420  

Union Technology Finance Investment Association

    13,449       11,770       (2,486     —        —        —        —        9,284  

Orient Shipyard Co., Ltd.(*1)

    —        —        —        —        —        —        —        —   

Win Mortgage Co.,Ltd.

    23       135       (28     —        —        (9     —        98  

Samsung Together Korea IPPF private securities investment trust 3 [Equity-FoFs]

    10,000       10,847       179       —        —        —        —        11,026  

BTS 2nd Private Equity Fund

    8,146       7,799       (130     —        —        —        —        7,669  

STASSETS FUND III

    13,500       11,178       (174     1,500       —        —        —        12,504  

SF CREDIT PARTNERS, LLC

    15,504       16,000       850       2,445       —        —        (791     18,504  

Ulsan Yeocheon Development Co., Ltd.

    207       —        (1     207       —        —        —        206  

Japanese Hotel Real Estate Private Equity Fund No.2

    3,133       2,805       126       —        (23     (116     27       2,819  

Woori Seoul Beltway Private Special Asset Fund No.1

    18,799       16,076       429       2,873       —        (427     —        18,951  

Woori Smart General Private Equity Investment Trust 1(bond)

    40,000       41,783       1,195       —        —        (2,541     —        40,437  

Woori Asset Global Partnership Fund No.5

    65,363       54,977       (739     15,000       (1,290     (855     —        67,093  

Woori General Private Securities Investment Trust No. 5 (bond)

    60,000       60,024       1,875       —        —        —        —        61,899  

Woori Big Satisfaction General Private Securities Investment Trust No. 3 (bond)

    10,000       10,493       316       —        —        (603     —        10,206  

Woori General Private Securities Investment Trust No. 6 (bond)

    40,000       42,090       1,286       —        —        (2,552     —        40,824  

Woori General Private Securities Investment Trust No. 7 (Bond)

    —        41,116       610       —        (41,726     —        —        —   

Woori General Private Securities Investment Trust No. 8 (Bond)

    40,000       —        8       40,000       —        —        —        40,008  

Woori Smart General Private Equity Investment Trust No.1(bond)

    40,000       40,477       1,198       —        —        (1,935     —        39,740  

Woori Future Energy Private Special Asset Investment Trust(General) No.1

    —        —        —        —        —        —        —        —   

WOORI TAERIM 1st Fund

    1,100       988       —        —        —        —        —        988  

Portone-Cape Fund No.1

    —        160       41       —        (201     —        —        —   

Darwin Green Packaging Private Equity Fund

    4,000       3,904       (3     —        —        —        —        3,901  

Koreawide partners 2nd Private Equity Fund

    20,000       19,235       (393     —        —        —        —        18,842  

Woori FirstValue Private Real Estate Fund No.2

    9,000       567       8       —        —        —        —        575  

Woori Global Secondary Private Placement Investment Trust No. 2

    12,031       —        (175     12,015       (259     (56     —        11,525  

Woori Big Satisfaction Corporation MMF No. 1 (Government Bond)

    30,000       —        198       30,253       —        —        —        30,451  

Woori GS West Street Strategic Solutions General Type Private Special Asset Investment Trust No.1

    26,055       —        718       29,903       —        (408     —        30,213  

Woori PGIF4 General Type Private Special Asset Investment Trust No.1

    18,063       —        1,109       20,182       —        —        —        21,291  

Woori Together TDF 2050

    —        —        (139     —        139       —        —        —   

Woori Together TDF 2045

    3,645       —        147       —        4,701       —        —        4,848  

Woori USD Treasury Target Return Bond FoF

    —        220       1       —        (221     —        —        —   

Australia Green Energy 1st PEF

    4,913       5,264       73       —        —        —        —        5,337  

Aarden Woori Apparel 1st Private Equity Fund

    100       95       (2     —        —        —        —        93  

Woori Dyno 1st Private Equity Fund

    2,000       2,849       712       —        —        —        —        3,561  

NH Woori Dino Co-Investment NO.2 Private Equity Fund

    2,000       1,996       28       200       (200     —        —        2,024  

 

- 82 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    For the nine-month period ended September 30, 2025  
    Acquisition
cost
    January 1,
2025
    Share of
 profits (losses) 
and others
    Acquisition
(*2)
    Disposal/
Reclassification
    Dividends     Change in
capital
    September 30,
2025
 

KCLAVIS NPL Investment Trust NO 1-2

    15,000       15,422       1,290       —        —        —        —        16,712  

Capstone Special Restructuring Private Investment Trust No.4

    15,000       —        859       15,000       —        (750     —        15,109  

KTB-KORUS FUND

    337       1,789       (264     —        —        —        —        1,525  

KTBN Venture Fund No.8

    195       1,529       —        —        —        —        —        1,529  

KTBN Digital Contents Korea Fund No.9

    7,020       5,006       (324     —        —        —        —        4,682  

KTBN Media Contents Fund

    —        154       —        —        —        —        —        154  

KTB China Synergy Fund

    11,775       18,949       315       —        —        (1,480     —        17,784  

NAVER-KTB Audio Contents Fund

    —        248       —        —        (248     —        —        —   

KTBN Venture Fund No.13

    400       15,659       36,976       —        —        (21,209     —        31,426  

KTBN Future Contents Fund

    2,356       4,193       279       —        —        (1,644     —        2,828  

KTBN Venture Fund No.16

    9,000       15,853       5,659       —        —        (3,200     —        18,312  

KTBN Venture Fund No.18

    27,075       25,506       (1,343     —        —        —        —        24,163  

KB-KTB Technology Venture Fund

    10,000       9,350       (455     —        —        —        —        8,895  

WOORI 2022 Scaleup Venture Fund

    48,048       17,809       226       27,104       —        —        —        45,139  

WOORI 2022 Start-up Venture Fund

    13,100       12,773       (186     —        —        —        —        12,587  

KTBN GI Private Equity Fund

    —        5       —        —        —        —        —        5  

Chirochem

    250       104       57       —        —        —        —        161  

Godo Kaisha Oceanos 1

    6,473       7,347       1,686       —        (4,327     (568     108       4,246  

KG Fashion Co., Ltd.(*1)

    —        —        —        —        —        —        —        —   

KUM HWA Co., Ltd. (*1)

    —        —        —        —        —        —        —        —   

Jinmyung Plus Co., Ltd.

    —        9       2       —        —        —        —        11  

Rea Company (*1)

    —        —        —        —        —        —        —        —   

Market&Farm Co., Ltd (*1)

    —        —        —        —        —        —        —        —   

JC Assurance No.2 Private Equity Fund (*1)

    29,349       —        —        —        —        —        —        —   

HMS-Oriens 1st Fund

    —        14,880       —        —        (14,880     —        —        —   

Woori Senior Loan Private Placement Investment Trust No.1

    —        17,517       522       —        (17,591     (448     —        —   

Genesis Eco No.1 Private Equity Fund

    12,000       10,847       172       —        —        —        —        11,019  

Paratus Woori Material Component Equipment joint venture company

    9,336       16,714       9,010       —        (8,365     —        —        17,359  

Midas No. 8 Private Equity Joint Venture Company

    18,419       18,207       332       —        —        (530     —        18,009  

Orchestra Private Equity Fund IV

    9,700       9,610       (107     —        —        —        —        9,503  

Synaptic Green No.1 PEF

    8,000       7,499       1,076       —        —        —        —        8,575  

IGEN2022No. 1 Private Equity Fund

    7,422       7,972       829       —        —        (790     —        8,011  

PCC-Woori LP Secondary Fund

    10,435       8,648       (170     —        —        —        —        8,478  

Synaptic Future Growth Private Equity Fund

    5,334       7,685       (222     —        (1,425     —        —        6,038  

Healthcare Investment Fund

    3,000       —        (59     —        3,000       —        —        2,941  

Woorinara Short-Term Bond Securities Investment Trust (Bond)

    10,517       —        75       10,098       209       —        —        10,382  

Woori Together TDF 2025

    3,225       3,577       105       2,285       (2,084     (52     —        3,831  

Woori Together TDF 2030

    3,863       3,724       181       2,411       (1,303     (46     —        4,967  

Woori Together TDF 2035

    1,912       3,448       129       1,059       (2,290     (14     —        2,332  

Woori Together TDF 2040

    3,377       —        426       1,078       2,839       (14     —        4,329  

Woori Oncorp Corporate support of Major Industry General Type Private Investment Trust 2

    4,819       4,011       238       970       —        —        —        5,219  

Woori-Q Corporate Restructuring Private Equity Fund

    28,209       34,007       1,092       —        (1,417     —        —        33,682  

Woori Eugene Energy Link Private Equity Fund

    5,500       —        (431     5,500       —        —        —        5,069  

Woori IMM Greean Net Zero Fund

    6,796       —        110       6,796       —        —        —        6,906  

NH Woori Newdeal Growth Alpha Private Equity Fund 1

    5,000       5,204       (416     —        —        —        —        4,788  

Woori BIG SATISFACTION SHINJONG MMF 3rd

    193,972       41,984       1,647       307,238       (152,530     —        —        198,339  

Woori-Shinyoung Growth-Cap Private Equity Fund I

    11,989       29,696       1,002       —        (5,105     —        —        25,593  

NH Woori New deal Co-Investment No.1 Private Equity Fund

    48,820       55,539       (3,830     5,171       (4,539     (180     —        52,161  

Woori Real Estate Investment No. 1 Limited Liability Company

    34,200       33,919       977       —        —        —        —        34,896  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    1,740,078       1,748,810       86,560       539,386       (249,136     (48,265     (7,394     2,069,961  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*1)

The amount for which no loss was recognized for associates due to discontinuation of the equity method was 1 million Won for Orient Shipyard Co.,Ltd., 26 million Won in KG FASHION CO., LTD., 32 million Won for Market&Farm Co.,Ltd., 6 million Won in JC Assurance No.2 Private Equity Fund and the accumulated amount is 48 million Won for Orient Shipyard Co.,Ltd., 185 million Won in KG FASHION CO., LTD., 118 million Won for Rea Company, 4 million Won for KUM HWA Co., Ltd., 32 million Won for Market&Farm Co.,Ltd., 672 million Won in JC Assurance No.2 Private Equity Fund.

(*2)

During the nine-month period ended September 30, 2025.the associate company, DAOL EMP Global Asset Allocation private Securities investment trust 1 acquired through a business combination, was sold. The carrying amount at the time of acquisition was 28,521 million Won.

 

- 83 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    For the nine-month period ended September 30, 2024  
    Acquisition
cost
    January 1,
2024
    Share of
 profits (losses) 
and others
    Acquisition     Disposal/
Reclassification
    Dividends     Change in
capital
    September 30,
2024
 

W Service Networks Co., Ltd.

    108       217       (18     —        —        (5     —        194  

Korea Credit Bureau Co., Ltd.

    3,313       6,433       2,195       —        —        (90     —        8,538  

Korea Finance Security Co., Ltd.

    3,267       3,285       293       —        —        —        —        3,578  

K BANK Co., Ltd.

    224,656       260,049       10,122       —        (13,029     —        1,771       258,913  

Partner One Value Up I Private Equity Fund

    5,039       3,230       (608     —        —        —        —        2,622  

IBK KIP Seongjang Dideemdol 1st Private Investment Limited Partnership

    —        8,246       1,239       —        (4,356     (844     —        4,285  

Crevisse Raim Impact 1st Startup Venture Specialist Private Equity Fund

    4,482       4,436       —        46       —        —        —        4,482  

LOTTE CARD Co.,Ltd.

    346,810       587,392       11,130       —        —        (15,591     (10,917     572,014  

Union Technology Finance Investment Association

    13,449       12,271       (500     —        —        —        —        11,771  

Dicustody Co., Ltd.

    1       1       —        —        —        —        —        1  

Orient Shipyard Co., Ltd. (*)

    —        —        —        —        —        —        —        —   

Joongang Network Solution Co.,Ltd.

    —        88       100       —        —        —        (87     101  

Win Mortgage Co.,LTd.

    23       105       (5     —        —        (2     —        98  

Together-Korea Government Private Pool Private Securities Investment Trust No.3

    10,000       10,541       233       —        —        —        —        10,774  

BTS 2nd Private Equity Fund

    8,146       4,838       (41     2,920       —        —        —        7,717  

STASSETS FUND III

    10,500       8,406       (175     1,500       —        —        —        9,731  

SF CREDIT PARTNERS, LLC

    13,059       12,845       938       —        —        —        266       14,049  

ARAM CMC Co.,Ltd. (*)

    —        —        —        —        —        —        —        —   

Japanese Hotel Real Estate Private Equity Fund No.2

    3,174       2,688       131       —        —        (139     34       2,714  

Woori Seoul Beltway Private Special Asset Fund No.1

    15,029       12,590       414       2,590       —        (421     —        15,173  

Woori General Private Securities Investment Trust(Bond) No.1

    —        51,686       586       —        (50,102     (2,170     —        —   

Woori Short-term Bond Securities Investment Trust(Bond) ClassC-F

    150,000       105,564       1,864       50,000       —        (4,202     —        153,226  

Woori Safe Plus General Type Private Investment Trust S-8(Bond)

    —        10,330       102       —        (10,003     (429     —        —   

Woori General Private Securities Investment Trust(Bond) No.2

    —        30,829       370       —        (31,199     —        —        —   

Woori Smart General Private Equity Investment Trust 1(Bond)

    40,000       41,135       1,987       —        —        (1,795     —        41,327  

Woori General Private Securities Investment Trust(Bond) No.3

    —        51,205       625       —        (51,830     —        —        —   

Woori Asset Global Partnership Fund No.5

    52,500       22,071       (523     30,000       —        —        —        51,548  

WOORI TAERIM 1st Fund

    1,100       988       —        —        —        —        —        988  

Portone-Cape Fund No.1

    340       445       (273     —        —        —        —        172  

DeepDive WOORI 2021-1 Financial Investment Fund

    —        1,236       (543     —        (226     (467     —        —   

Darwin Green Packaging Private Equity Fund

    4,000       3,957       (47     —        —        —        —        3,910  

Koreawide partners 2nd Private Equity Fund

    20,000       19,235       —        —        —        —        —        19,235  

Woori FirstValue Private Real Estate Fund No.2

    9,000       560       5       —        —        —        —        565  

Woori Real Infrastructure Blind General Type Private Placement Investment Trust

    —        55       —        —        (55     —        —        —   

Woori Together TDF 2025

    3,000       —        210       —        3,245       —        —        3,455  

Woori Together TDF 2030

    3,000       3,324       245       —        —        —        —        3,569  

Woori Together OCIO Target Return Feeder fund (Balance Bond)

    —        10,376       —        —        (10,376     —        —        —   

Australia Green Energy 1st PEF

    4,913       4,811       (35     —        —        —        —        4,776  

Aarden Woori Apparel 1st Private Equity Fund

    100       133       (38     —        —        —        —        95  

Woori Dyno 1st Private Equity Fund

    2,000       2,358       2       —        —        —        —        2,360  

KTB-KORUS FUND

    759       3,359       242       —        —        —        —        3,601  

KTB China Platform Fund

    —        16,059       (2,164     —        —        (13,895     —        —   

KTBN Venture Fund No.7

    —        16,044       (2,641     —        —        (13,403     —        —   

KTBN Venture Fund No.8

    195       2,511       (139     —        —        (569     —        1,803  

KTBN Digital Contents Korea Fund No.9

    7,020       5,597       (24     —        —        —        —        5,573  

KTBN Media Contents Fund

    —        283       4       —        —        —        —        287  

KTB China Synergy Fund

    12,400       20,405       (493     —        —        (3,296     —        16,616  

NAVER-KTB Audio Contents Fund

    300       288       —        —        —        —        —        288  

KTBN Venture Fund No.13

    4,400       14,158       1,426       —        —        (3,801     —        11,783  

KTBN Future Contents Fund

    4,000       4,561       (43     —        —        —        —        4,518  

KTBN Venture Fund No.16

    12,200       18,561       (358     —        —        (4,200     —        14,003  

KTBN Venture Fund No.18

    27,075       26,970       33       —        —        (1,425     —        25,578  

KB-KTB Technology Venture Fund

    10,000       7,600       23       2,000       —        —        —        9,623  

 

- 84 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    For the nine-month period ended September 30, 2024  
    Acquisition
cost
    January 1,
2024
    Share of
 profits (losses) 
and others
    Acquisition     Disposal/
Reclassification
    Dividends     Change in
capital
    September 30,
2024
 

WOORI 2022 Scaleup Venture Fund

    14,168       13,578       (371     —        —        —        —        13,207  

WOORI 2022 Start-up Venture Fund

    10,480       2,433       (129     7,860       —        —        —        10,164  

KTB-NHN China Private Equity Fund

    —        3       (1     —        —        (2     —        —   

KTBN GI Private Equity Fund

    —        617       142       —        —        (718     (36     5  

Chirochem

    250       102       2       —        —        —        —        104  

Daishin Balance No.18 Special Purpose Acquisition Company

    —        —        —        600       (600     —        —        —   

Godo Kaisha Oceanos 1

    10,800       7,978       27       —        —        (466     (55     7,484  

Woori Zip 1

    8,427       7,629       (57     —        (7,655     —        83       —   

Woori Zip 2

    11,611       10,695       (9     —        (10,814     —        128       —   

KG Fashion Co., Ltd. (*)

    —        —        —        —        —        —        —        —   

KUM HWA Co., Ltd. (*)

    —        —        —        —        —        —        —        —   

Jinmyung Plus Co., Ltd.

    —        14       (2     —        —        —        —        12  

JC Assurance No.2 Private Equity Fund (*)

    29,349       —        —        —        —        —        —        —   

Dream Company Growth no.1 PEF

    —        7,809       —        —        (7,552     (257     —        —   

HMS-Oriens 1st Fund

    12,000       14,030       636       —        —        —        —        14,666  

Woori Senior Loan Private Placement Investment Trust No.1

    28,456       75,590       1,469       —        (46,675     (1,879     —        28,505  

Genesis Eco No.1 Private Equity Fund

    12,000       10,942       127       —        —        —        —        11,069  

Paratus Woori Material Component Equipment joint venture company

    17,700       16,979       (199     —        —        —        —        16,780  

Midas No. 8 Private Equity Joint Venture Company

    18,419       18,465       340       —        —        (530     —        18,275  

Orchestra Private Equity Fund IV

    9,700       9,555       90       —        —        —        —        9,645  

Synaptic Green No.1 PEF

    8,000       7,611       (75     —        —        —        —        7,536  

IGEN2022No. 1 Private Equity Fund

    7,422       7,983       172       —        —        (151     —        8,004  

PCC-Woori LP Secondary Fund

    10,435       10,530       (194     —        —        —        —        10,336  

Synaptic Future Growth Private Equity Fund

    7,159       7,069       4,327       1,692       (1,657     (3,867     —        7,564  

Woori-Q Corporate Restructuring Private Equity Fund

    25,890       20,283       186       8,449       —        —        —        28,918  

Woori-Shinyoung Growth-Cap Private Equity Fund I

    17,018       33,481       (3,141     —        —        (196     —        30,144  

NH Woori Newdeal Growth Alpha Private Equity Fund 1

    42,914       32,987       17,329       14,662       (5,925     (11,310     —        47,743  

Woori BIG2 Plus Securities Investment Trust (Balanced Bond)

    3,200       2,543       (265     1,000       229       (70     —        3,437  

Woori Short Term Government and Special Bank Bond Active ETF

    —        12,286       118       —        (12,404     —        —        —   

Woori 25-09 Corporate Bond(AA- or higher) Active ETF

    29,001       29,821       1,148       —        —        —        —        30,969  

Woori General Private Securities Investment Trust No. 5 (Bond)

    60,000       —        2,385       60,000       —        —        —        62,385  

Woori Big Satisfaction General Private Securities Investment Trust No. 3 (Bond)

    10,000       —        369       10,000       —        —        —        10,369  

Woori General Private Securities Investment Trust No. 6 (Bond)

    40,000       —        1,602       40,000       —        —        —        41,602  

Woori Big Satisfaction Corporation MMF No. 1 (Government Bond)

    —        —        2,261       500,000       (502,261     —        —        —   

Woorinara New Growth TOP 20 Securities Investment Trust No. 1 (Stocks)

    —        —        31       1,000       (1,031     —        —        —   

Woori Oncorp Corporate support of Major Industry General Type Private Investment Trust 2

    3,427       —        155       1,935       1,443       (3     —        3,530  

Woorinara Short-Term Bond Securities Investment Trust (Bond)

    —        —        339       50,000       (50,339     —        —        —   

Woori General Private Securities Investment Trust No. 7 (Bond)

    40,000       —        669       40,000       —        —        —        40,669  

Woori BIG SATISFACTION SHINJONG MMF 3RD

    52,083       —        195       22,083       32,702       —        —        54,980  

NH Woori New deal Co-Investment No.1 Private Equity Fund

    5,000       —        (1     5,000       —        —        —        4,999  

KCLAVIS NPL Investment Trust NO 1-2

    15,000       —        (14     15,000       —        —        —        14,986  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    1,589,267       1,795,368       55,512       868,337       (780,470     (86,193     (8,813     1,843,741  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*)

The amount for which no loss was recognized for associates due to discontinuation of the equity method was 11 million Won for Orient Shipyard Co.,Ltd., 22 million Won in KG FASHION CO., LTD., 19 million Won for ARAM CMC Co.,Ltd., 289 million Won in JC Assurance No.2 Private Equity Fund and the accumulated amount is 4 million Won for KUM HWA Co., Ltd., 39 million Won for Orient Shipyard Co.,Ltd., 142 million Won in KG FASHION CO., LTD., 19 million Won for ARAM CMC Co.,Ltd., 660 million Won in JC Assurance No.2 Private Equity Fund.

 

- 85 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

13.

OTHER ASSETS

Details of other assets are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Lease assets

     3,887,647        3,965,839  

Prepaid expenses

     400,663        359,638  

Advance payments

     55,993        194,881  

Non-operational assets

     42,846        44,430  

Others

     55,852        40,575  
  

 

 

    

 

 

 

Total

     4,443,001        4,605,363  
  

 

 

    

 

 

 

 

14.

FINANCIAL LIABILITIES AT FVTPL

 

(1)

Financial liabilities at FVTPL are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Financial instruments at fair value through profit or loss

     4,638,935        9,348,781  

Financial liabilities designated to be measured at FVTPL

     485,758        547,816  
  

 

 

    

 

 

 

Total

     5,124,693        9,896,597  
  

 

 

    

 

 

 

 

(2)

Financial liabilities at fair value through profit or loss are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Deposits

     

Gold banking liabilities

     193,173        74,205  

Borrowings

     

Securities sold

     246,364        182,478  

Derivative liabilities

     4,199,398        9,092,098  
  

 

 

    

 

 

 

Total

     4,638,935        9,348,781  
  

 

 

    

 

 

 

 

(3)

Financial liabilities designated to be measured at FVTPL are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Deposits due to customers

     

Time deposits

     485,758        547,816  

In accordance with documented risk management or investment strategies, the group manages a portfolio of financial instruments on a fair value basis and evaluates their performance. Therefore, under K-IFRS 1109 Financial Instrument, financial liabilities are designated to be measured at FVTPL as this provides more relevant information.

 

- 86 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

Changes in fair value due to change in credit risk reflected in financial liabilities designated to be measured at FVTPL are as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended September 30  
     2025      2024  

Financial liabilities designated to be measured at FVTPL at the end of each period

     485,758        463,203  

Changes in fair value due to change in credit risk (*)

     (10      1,577  

Accumulated change in fair value due to change in credit risk

     (1,841      1,577  

 

  (*)

The amounts recognized in other comprehensive income related to financial liabilities designated to be measured at FVTPL are 10 million Won with an accumulated profit of 1,841 million Won during the nine-month periods ended September 30, 2025. The amounts recognized in other comprehensive loss related to financial liabilities designated to be measured at FVTPL are 1,577 million Won with an accumulated loss of 1,577 million Won during the nine-month periods ended September 30, 2024.

The adjustment to reflect the Group’s credit risk is considered in measuring the fair value of deposits due to customers. The Group’s credit risk is determined by adjusting credit spread observed in credit rating of the Group.

 

(5)

The difference between carrying amount and maturity amount of financial liabilities designated to be measured at FVTPL are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Carrying amount

     485,758        547,816  

Nominal amount at maturity

     450,000        530,000  

Difference

     35,758        17,816  

 

15.

DEPOSITS DUE TO CUSTOMERS

Details of deposits due to customers by type are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Deposits in local currency:

     

Deposits on demand

     9,176,181        7,880,603  

Savings deposits with withdrawal on demand

     117,940,501        115,527,487  

Other savings deposits

     176,050,604        175,380,553  

Mutual installment

     18,630        19,901  

Deposits on notes payables

     4,325,786        4,000,894  

Deposits on CMA

     116,052        120,666  

Certificate of deposits

     9,426,669        11,742,425  

Investment contract liabilities

     3,197,163        —   

Other deposits

     975,614        1,037,811  
  

 

 

    

 

 

 

Sub-total

     321,227,200        315,710,340  
  

 

 

    

 

 

 

Deposits in foreign currencies:

     

Foreign currency deposits

     48,685,702        50,988,673  

Present value discount

     (99,044      (144,359

Customers’ deposits for beneficiary

     256,975        266,502  
  

 

 

    

 

 

 

Total

     370,070,833        366,821,156  
  

 

 

    

 

 

 

 

- 87 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

16.

BORROWINGS AND DEBENTURES

 

(1)

Details of borrowings are as follows (Unit: Korean Won in millions):

 

    

September 30, 2025

 
    

Lenders

  

Interest rate (%)

   Amount  

Borrowings in local currency:

        

Borrowings from The BOK

   The BOK    1.0      1,850,127  

Borrowings from government funds

   Small Enterprise and Market Service and others    0.0 ~ 3.5      2,290,110  

Others

   The Korea Development Bank and others    0.0 ~ 4.6      7,592,527  
        

 

 

 

Sub-total

           11,732,764  
        

 

 

 

Borrowings in foreign currencies:

        

Borrowings in foreign currencies

   The Export-Import Bank of Korea and others    0.8 ~ 14.0      12,961,251  

Bills sold

   Others    0.0 ~ 2.0      1,377  

Call money

   Bank and others    0.8 ~ 5.0      1,095,616  

Bonds sold under repurchase agreements

   NongHyup and others    1.0 ~ 14.9      3,022,746  

Present value discount

           (1,704
        

 

 

 

Total

           28,812,050  
        

 

 

 
    

December 31, 2024

 
    

Lenders

  

Interest rate (%)

   Amount  

Borrowings in local currency:

        

Borrowings from The BOK

   The BOK    1.5      1,981,928  

Borrowings from government funds

   Small Enterprise and Market Service and others    0.0 ~ 3.5      2,165,257  

Others

   The Korea Development Bank and others    0.0 ~ 5.6      7,955,941  
        

 

 

 

Sub-total

           12,103,126  
        

 

 

 

Borrowings in foreign currencies:

        

Borrowings in foreign currencies

   The Export-Import Bank of Korea and others    0.0 ~ 12.0      15,081,035  

Bills sold

   Others    0.0 ~ 2.7      3,690  

Call money

   Bank and others    1.7 ~ 4.9      1,402,780  

Bonds sold under repurchase agreements

   Other financial institutions    1.0 ~ 12.2      1,530,767  

Present value discount

           (4,367
        

 

 

 

Total

           30,117,031  
        

 

 

 

 

(2)

Details of debentures are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  
     Interest rate (%)      Amount      Interest rate (%)      Amount  

Face value of bond (*):

           

Ordinary bonds

     0.8 ~ 7.5        43,727,738        0.8 ~ 7.5        41,665,997  

Subordinated bonds

     1.9 ~ 6.7        6,456,505        1.9 ~ 5.1        4,421,380  

Other bonds

     2.9 ~ 17.0        2,020,756        1.6 ~ 17.0        2,250,672  
     

 

 

       

 

 

 

Sub-total

        52,204,999           48,338,049  
     

 

 

       

 

 

 

Discounts on bonds

        (22,347         (130,946
     

 

 

       

 

 

 

Total

        52,182,652           48,207,103  
     

 

 

       

 

 

 

 

  (*)

Included debentures under fair value hedge amounting to 3,908,575 million Won and 3,952,047 million Won as of September 30, 2025 and December 31, 2024 respectively. Also, debentures under cash flow hedge amounting to 1,645,083 million Won and 1,860,100 million Won are included as of September 30, 2025 and December 31, 2024 respectively.

 

- 88 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

17.

INSURANCE CONTRACTS

 

(1)

Details of insurance contracts assets and insurance contracts liabilities are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Death      Health      Annuity/Savings
and others
     Variable      Total  

Insurance contracts assets

     —         —         —         —         —   

Insurance contracts liabilities

     8,662,358        8,555,572        26,413,523        3,881,166        47,512,619  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net insurance contracts liabilities (asset)

     8,662,358        8,555,572        26,413,523        3,881,166        47,512,619  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reinsurance contracts assets

     406,023        174,293        7,664        —         587,980  

Reinsurance contracts liabilities

     60,312        72,860        627        —         133,799  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net reinsurance contracts assets (liabilities)

     345,711        101,433        7,037        —         454,181  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

Details of net insurance income are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025  
     Three-month      Nine-month  

Insurance service result of insurance contracts

     54,174        54,174  

Insurance income

     507,862        507,862  

Estimated incurred claims

     251,303        251,303  

Estimated other insurance service expenses

     81,416        81,416  

Changes in risk adjustment

     13,425        13,425  

Amortization of contractual service margin

     81,729        81,729  

Recovery of insurance acquisition cash flows

     73,666        73,666  

Loss component allocation amount

     (20      (20

Other insurance income

     6,343        6,343  

Insurance service expenses

     453,688        453,688  

Actual incurred claims

     268,544        268,544  

Actual other insurance service expenses

     88,170        88,170  

Losses (reversal) of group of onerous contracts

     4,393        4,393  

Changes in liability for incurred claims

     15,998        15,998  

Amortization of insurance acquisition cash flows

     73,666        73,666  

Loss component allocation amount

     (20      (20

Other operating expenses

     2,937        2,937  

Insurance service result of reinsurance contracts

     1,556        1,556  

Reinsurance income

     20,267        20,267  

Actual incurred claims and insurance service expenses

     17,995        17,995  

Changes in cash flow from incurred claims

     2,382        2,382  

Changes in loss recovery component

     (110      (110

Reinsurance service expenses

     18,711        18,711  

Estimated incurred claims and insurance service expenses

     15,038        15,038  

Changes in risk adjustment

     516        516  

Amortization of contractual service margin

     3,157        3,157  
  

 

 

    

 

 

 

Total insurance service result

     55,730        55,730  
  

 

 

    

 

 

 

 

- 89 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Details of net insurance finance income and expenses are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025  
     Three-month      Nine-month  

Investment income

     

Interest income

     322,592        322,592  

Gain(loss) on financial assets

     252,943        252,943  

Other investment income

     (21,460      (21,460

Investment income recognized in net income

     554,075        554,075  

Investment income recognized in other comprehensive income (*)

     (242,340      (242,340
  

 

 

    

 

 

 

Sub-total

     311,735        311,735  
  

 

 

    

 

 

 

Insurance finance interest income and other insurance finance income

     

Insurance finance interest income

     (381,047      (381,047

Effect of change in fair value of underlying assets of participating insurance contracts

     (97,960      (97,960

Effect of changes in discount rates and others

     (80,730      (80,730

Other insurance finance income recognized in net income

     (559,737      (559,737

Insurance finance income recognized in other comprehensive income (*)

     348,451        348,451  
  

 

 

    

 

 

 

Sub-total

     (211,286      (211,286
  

 

 

    

 

 

 

Reinsurance finance interest income and other reinsurance finance income

     

Reinsurance finance interest income

     3,548        3,548  

Effect of changes in credit risk of reinsurance liabilities

     25        25  

Effect of changes in discount rates and others

     —         —   

Other reinsurance finance income recognized in net income

     3,573        3,573  

Reinsurance finance income recognized in other comprehensive income (*)

     (1,304      (1,304
  

 

 

    

 

 

 

Sub-total

     2,269        2,269  
  

 

 

    

 

 

 

Total

     102,718        102,718  
  

 

 

    

 

 

 

 

  (*)

The finance income recognized in other comprehensive income is the amount before deducting tax and non-controlling interests.

 

- 90 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

18.

PROVISIONS

 

(1)

Details of provisions are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Asset retirement obligation

     106,604        97,772  

Provisions for guarantees (*1)

     64,600        71,470  

Provisions for unused loan commitments

     137,682        137,562  

Other provisions (*2)

     383,412        304,624  
  

 

 

    

 

 

 

Total

     692,298        611,428  
  

 

 

    

 

 

 

 

  (*1)

Provisions for guarantees include provision for financial guarantee of 42,059 million won and 48,785 million won as of September 30, 2025 and December 31, 2024, respectively.

  (*2)

Other provisions consist of provision for litigation, loss compensation and others.

 

(2)

Changes in provisions for guarantees and unused loan commitments are as follows (Unit: Korean Won in millions):

 

  1)

Provisions for guarantees

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     57,309        2,534        11,627        71,470  

Transfer to 12-month expected credit loss

     531        (531      —         —   

Transfer to expected credit loss for the entire period

     (159      159        —         —   

Transfer to credit-impaired financial assets

     (7      (39      46        —   

Net provision (reversal) of unused amount

     1,620        (1,280      (5,037      (4,697

Others (*)

     (2,165      (8      —         (2,173
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     57,129        835        6,636        64,600  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (*)

Recognized as a result of changes in financial guarantee liabilities.

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     70,678        2,800        7,225        80,703  

Transfer to 12-month expected credit loss

     455        (455      —         —   

Transfer to expected credit loss for the entire period

     (332      332        —         —   

Transfer to credit-impaired financial assets

     (123      (6      129        —   

Net provision (reversal) of unused amount

     (8,877      (603      3,574        (5,906

Others (*)

     (3,959      4        1        (3,954
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     57,842         2,072        10,929         70,843  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (*)

Recognized as a result of changes in financial guarantee liabilities.

 

- 91 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  2)

Provisions for unused loan commitment

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     108,218        24,896        4,448        137,562  

Transfer to 12-month expected credit loss

     9,659        (9,622      (37      —   

Transfer to expected credit loss for the entire period

     (2,908      2,912        (4      —   

Transfer to credit-impaired financial assets

     (437      (540      977        —   

Net provision (reversal) of unused amount

     (4,861      2,796        (90      (2,155

Changes due to business combinations

     2,961        —         14        2,975  

Others

     (81      (1      (618      (700
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     112,551         20,441        4,690        137,682  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     108,775        26,328        232        135,335  

Transfer to 12-month expected credit loss

     10,047        (10,024      (23      —   

Transfer to expected credit loss for the entire period

     (3,459      3,465        (6      —   

Transfer to credit-impaired financial assets

     (335      (519      854        —   

Net provision (reversal) of unused amount

     (5,137      9,503        331        4,697  

Others

     444        132        207        783  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     110,335        28,885        1,595        140,815   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(3)

Changes in asset retirement obligation for the nine-month periods ended September 30, 2025 and 2024, are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30  
     2025      2024  

Beginning balance

     97,772        95,179  

Provisions provided

     3,987        4,863  

Provisions used

     (7,723      (4,676

Reversal of provisions unused

     (310      (854

Unwinding of discount

     1,053        1,138  

Changes due to business combinations

     4,512        —   

Increase (decrease) of restoration expense, etc.

     7,313        1,757  
  

 

 

    

 

 

 

Ending balance

     106,604        97,407  
  

 

 

    

 

 

 

The amount of the asset retirement obligation is the present value of the best estimate of future expected expenditure to settle the obligation – arising from leased property as of September 30, 2025, discounted by appropriate discount rate. The restoration cost is expected to occur by the end of each property’s lease period, and the Group has used average lease period of each category of leases terminated during the past years in order to rationally estimate the lease period. In addition, the Group used average amount of actual recovery cost for the past 3 years and the inflation rate for last year in order to estimate future recovery cost.

 

- 92 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

Changes in other provisions for the nine-month periods ended September 30, 2025 and 2024, are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30  
     2025      2024  

Beginning balance

     304,624        494,814  

Provisions provided

     50,913        22,751  

Provisions used

     (3,845      (180,009

Reversal of provisions unused

     (366      (21,110

Foreign currencies translation adjustments

     35        783  

Substitution

     (16,283      —   

Changes due to business combinations

     48,754        —   

Others

     (420      (4,790
  

 

 

    

 

 

 

Ending balance

     383,412        312,439  
  

 

 

    

 

 

 

 

(5)

Others

 

  1)

The Group recognized provisions related to incomplete sales of Derivative Linked Fund (DLF) occurring in 2019 as the best estimate of expenditure, including fines, required to fulfil its current obligations.

 

  2)

The Group recognized provisions for estimated compensation amounts related to the prepayment arising from the delay in the redemption of funds before the prior fiscal year and the dispute settlement as the best estimate of the expenditure amounting to 247,410 million won and 246,422 million Won as of September 30, 2025 and December 31, 2024. In addition, The Group recognized provision amounting to 424 million Won and 781 million Won for estimated compensation of expected customer loss related to equity-linked securities as of September 30, 2025 and December 31, 2024.

 

- 93 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

19.

NET DEFINED BENEFIT LIABILITY(ASSET)

The Group’s pension plan is based on the defined benefit retirement pension plan. Employees and directors with one or more years of service are entitled to receive a payment upon termination of their employment, based on their length of service and rate of salary at the time of termination. The assets of the plans are measured at their fair value at the end of reporting date. The plan liabilities are measured using the projected unit method, which takes account of projected earnings increases, using actuarial assumptions that give the best estimate of the future cash flows that will arise under the plan liabilities.

The Group is exposed to various risks through defined benefit retirement pension plan, and the most significant risks are as follows:

 

Volatility of asset

   The defined benefit obligation was estimated with an interest rate calculated based on the return on high quality corporate bond. A deficit may occur if the rate of return of plan assets falls short of the interest rate.

Decrease in the return on high quality corporate bond

   A decrease in the return on high quality corporate bond will be offset by some increase in the value of debt securities that the employee benefit plan owns but will bring an increase in the defined benefit obligation.

Risk of inflation

   Defined benefit obligations are related to inflation rate; the higher the inflation rate is, the higher the level of liabilities. Therefore, deficit occurs in the system if an inflation rate increases.

 

(1)

Details of net defined benefit liability(asset) are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Present value of defined benefit obligation

     2,000,358        1,751,605  

Fair value of plan assets (*)

     (2,042,533      (1,892,290
  

 

 

    

 

 

 

Net defined benefit liabilities (assets) (*)

     (42,175      (140,685
  

 

 

    

 

 

 

Intercompany transaction adjustments

     264,359        —   
  

 

 

    

 

 

 

Net defined benefit liabilities (assets) (after intercompany offsets)

     222,184        (140,685
  

 

 

    

 

 

 

 

  (*)

The amount before intercompany offsets within the consolidated entity

 

(2)

Amounts related to the defined benefit plan that are recognized in the consolidated statements of comprehensive income are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30  
     2025      2024  

Current service cost

     120,699        107,175  

Past service cost (*1)

     27,971        —   

Net interest expense

     (3,223      (10,438
  

 

 

    

 

 

 

Cost recognized in net income

     145,447        96,737  
  

 

 

    

 

 

 

Remeasurements (*2)

     80,089        93,611  
  

 

 

    

 

 

 

Cost recognized in total comprehensive income

     225,536        190,348  
  

 

 

    

 

 

 

 

  (*1)

This was caused by changes in the criteria for assessing ordinary wages during the nine-month period ended September 30, 2025.

  (*2)

Amount before tax

Retirement benefits related to defined contribution plans recognized as expenses are 6,582 million won, and 4,050 million won for the nine-month periods ended September 30, 2025 and 2024, respectively.

 

- 94 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

20.

OTHER FINANCIAL LIABILITIES AND OTHER LIABILITIES

Other financial liabilities and other liabilities are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Other financial liabilities:

     

Accounts payable

     17,667,829        7,250,633  

Accrued expenses

     4,720,751        4,694,493  

Segregated account debit balance

     6,596,799        6,769,383  

Agency fees received

     1,108,668        733,990  

Foreign exchange payables

     716,232        902,564  

Domestic exchange settlement credits

     7,311,760        7,592,473  

Lease liabilities

     556,362        527,090  

Other miscellaneous financial liabilities

     3,938,651        3,857,393  

Present value discount

     (12,196      (13,968
  

 

 

    

 

 

 

Sub-total

     42,604,856        32,314,051  
  

 

 

    

 

 

 

Other liabilities:

     

Unearned income

     349,800        407,525  

Adjustment of contractual share

     (1,464      —   

Other miscellaneous liabilities

     499,553        388,973  
  

 

 

    

 

 

 

Sub-total

     847,889        796,498  
  

 

 

    

 

 

 

Total

     43,452,745        33,110,549  
  

 

 

    

 

 

 

 

- 95 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

21.

DERIVATIVES

 

(1)

Derivative assets and derivative liabilities are as follows (Unit: Korean Won in millions):

 

            September 30, 2025  
            Assets      Liabilities  
     Nominal
amount
     For cash
flow hedge
     For fair value
hedge
     For
trading
     For cash
flow hedge
     For fair value
hedge
     For
trading
 

Interest rate:

                    

Futures

     487,427        —         —         —         —         —         —   

Forwards

     5,953,114        83,207        —         73,071        39,147        —         232,993  

Swaps

     130,947,715        246        14,459        219,845        —         49,913        125,191  

Written options

     340,000        —         —         —         —         —         8,569  

Currency:

                    

Futures

     135,780        —         —         —         —         —         —   

Forwards

     99,524,582        —         12,360        2,050,202        11,053        222,661        832,551  

Swaps

     75,706,578        134,142        —         2,339,365        74,414        —         2,999,247  

Purchase options

     123,993        —         —         1,204        —         —         —   

Written options

     166,059        —         —         —         —         —         847  

Equity:

                    

Futures

     347,625        —         —         —         —         —         —   

Forwards

     326        —         —         196        —         —         —   

Purchase options

     1,711        —         —         1,015        —         —         —   

Other:

                    

Futures

     4,356        —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     313,739,266        217,595        26,819        4,684,898        124,614        272,574        4,199,398  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
            December 31, 2024  
            Assets      Liabilities  
     Nominal
amount
     For cash
flow hedge
     For fair value
hedge
     For
trading
     For cash
flow hedge
     For fair value
hedge
     For
trading
 

Interest rate:

                    

Futures

     449,127        —         —         —         —         —         —   

Forwards

     3,530,000        —         —         52,855        —         —         274,980  

Swaps

     138,816,980        —         10,102        308,333        180        102,635        199,761  

Purchase options

     50,000        —         —         81        —         —         —   

Written options

     360,000        —         —         —         —         —         10,595  

Currency:

                    

Futures

     2,837        —         —         —         —         —         —   

Forwards

     111,927,474        —         —         5,638,032        —         —         1,805,299  

Swaps

     85,880,218        165,089        —         4,089,265        —         —         6,796,459  

Purchase options

     175,221        —         —         4,779        —         —         —   

Written options

     265,182        —         —         —         —         —         3,603  
                    

Equity:

                    

Futures

     —         —         —         —         —         —         —   

Forwards

     1,520        —         —         182        —         —         —   

Swaps

     7,698        —         —         —         —         —         1,401  

Purchase options

     1,767        —         —         1,005        —         —         —   

Written options

     —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     341,468,024        165,089        10,102        10,094,532        180        102,635        9,092,098  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Derivatives held for trading are classified into financial assets at FVTPL (Note 7) and financial liabilities at FVTPL (Note 14), and derivatives designated for hedging are presented as a separate line item in the consolidated statements of financial position.

 

- 96 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Overview of the Group’s hedge accounting

 

  1)

Fair value hedge

 

  a)

Debentures

As of September 30, 2025, the Group has applied fair value hedge on fixed interest rate foreign currency denominated debentures amounting to 3,663,531 million Won, and local currency denominated debentures amounting to 245,044 million Won. The purpose of the hedging is to avoid fair value volatility risk of fixed interest rate foreign and local currency denominated debentures derived from fluctuations of market interest rate, and as such the Group entered into interest rate swap agreements designated as hedging instruments.

Pursuant to the interest rate swap agreement, by swapping the calculated difference between the fixed interest rate and floating interest rate applied to the nominal value, the fair value fluctuation risk is hedged as the foreign currency denominated debentures and local currency debentures fixed interest rate terms are converted to floating interest rate. Pursuant to the interest rate swap agreement, hedge ratio is determined by matching the nominal value of hedging instrument to the face value of the hedged item.

In this hedging relationship, only the market interest rate fluctuation, which is the most significant part of the fair value change of the hedged item, is designated as the hedged risk, and other risk factors including credit risk are not included in the hedged risk. Therefore, the ineffective portion of the hedge could arise from fluctuations in the timing of the cash flow of the hedged item, price margin set by counterparty of hedging instrument, and unilateral change in credit risk of any party of hedging instrument.

The interest rate swap agreements and the hedged items are subject to fluctuations in the underlying market rate of interest and the Group expects the fair value of the interest rate swap contract and the value of the hedged item to generally change in the opposite direction.

The fair value of the interest rate swap at the end of the reporting period is determined by discounting future cash flows estimated by using the yield curve at the end of the reporting period and the credit risk embedded in the contract and the average interest rate is determined based on the outstanding balance at the end of the reporting period. The variable interest rate applied to the interest rate swap is Compounding SOFR or CD 3M plus spread. In accordance with the terms of each interest rate swap contract designated as a hedging instrument, the Group receives interest at a fixed interest rate and pays interest at a variable interest rate.

 

  b)

Foreign currency securities, Foreign private bonds

As of September 30, 2025, the Group has applied fair value hedging for foreign currency securities amounting to 3,491,086 million Won and foreign currency private bonds amounting to 96,200 million Won. The purpose of the hedging is to avoid fair value volatility risk of foreign currency securities and foreign currency private bonds derived from exchange rate changes. To achieve this purpose, the group has entered into forward currency contracts designated as hedging instruments.

The forward currency contracts are executed with the condition of selling foreign currencies on a future specific date, at a predetermined agreed amount and exchange rate. On the initiation date, the contract amount is exchanged, and on the termination date, the contracted foreign currency principal is returned. As a result, through hedging transactions, the group offsets valuation gains and losses from exchange rate fluctuations of foreign currency-denominated assets, thereby removing fair value fluctuation risk linked to foreign currency securities and bonds. The hedge ratio is determined through a method that ensures fair value changes in the hedging instruments and hedged items effectively offset each other to a similar extent.

In this hedging relationship, only the exchange rate fluctuation, which is the most significant part of the fair value change in the hedged item, is designated as the hedged risk, excluding other risk factors such as credit risk or liquidity risk. Therefore, the ineffective portion of the hedge could arise from discrepancies between the settlement timing of the forward currency contract and the cash flow timing of foreign currency-denominated items, fluctuations in counterparties’ credit risks, or discrepancies between market exchange rates and contracted exchange rates.

 

- 97 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

The forward currency agreements and the hedged items are subject to fluctuations in the exchange rate and the group expects the fair value of the currency forward contract and the value of the hedged item to generally change in the opposite direction.

 

  2)

Cash Flow Hedge

 

  a)

Debentures

As of September 30, 2025, the Group has applied cash flow hedge on foreign currency denominated debentures amounting to 1,585,135 million Won, and local currency denominated debentures amounting to 59,948 million Won. The Group’s hedging strategies are to ① Mitigate risks of cash flow fluctuation from variable interest rate debentures on local currency due to changes in market interest rate by entering into an interest rate swap contract and thereby designating it as hedging instrument; ② Mitigate the risks of cash flow fluctuation from principal and interest of variable interest rate debentures denominated in foreign currency due to changes in foreign exchange rates and interest rates by entering into a currency swap contract and thereby designating it as hedging instrument; ③ Mitigate the risks of cash flow fluctuation from principal and interest of fixed interest rate debentures denominated in foreign currency due to changes in foreign exchange rates and ④ Mitigate the risks of cash flow fluctuation in variable interest rate foreign currency borrowings resulting from changes in market interest rates and designate it as a hedging instrument through entering into currency swap contracts and interest rate swap contracts.

By exchanging a predetermined nominal amount as set forth in the interest rate swap contract adjusted by the differences between the fixed and variable interest rates, the variable interest rate terms of the Korean won-denominated variable rate debentures are converted to fixed interest rate terms, thereby eliminating the cash flow volatility risk. In addition, this also means a payment of predetermined principal amount as set forth in the currency swap adjusted by fixed interest rate, an exchange of an amount calculated by applying variable interest rate to USD or applying fixed interest rate to USD, and an exchange of the principal denominated in KRW and principal denominated in foreign currency at maturity eliminating cash flow fluctuation risk on principal and interest. The hedge ratio is determined by matching the nominal amount of the hedging instrument to the face amount of the hedged item in accordance with interest rate swap and currency swap.

Only interest rate and foreign exchange rate fluctuation risks, which are the most significant factor in the cash flow fluctuation of the hedged item, are addressed in this hedging relationship, and other risk factors such as credit risk are not subject to hedging. Accordingly, hedge ineffectiveness may arise from price margin set by the counterparty of hedging instruments and unilateral change in credit risk of any party in the transaction.

The interest rate swap, currency swap contract and the hedged item are all affected by the changes in market interest rate and foreign exchange rates which are basic factors. The Group expects that the value of interest rate swap contract, currency swap contract and value of the hedged item will generally fluctuate in opposite direction.

 

  b)

Foreign currency securities, Foreign private bonds, Anticipated bond purchase

As of September 30, 2025, the Group has applied cash flow hedges to manage the risks associated with foreign currency securities amounting to 2,888,508 million Won, foreign currency private bonds totaling 149,391 million Won, and anticipated bond purchase transactions. The objective of these hedging measures is to mitigate the risk of cash flow fluctuations from foreign currency securities and private bonds due to exchange rate changes, as well as the price risk of future purchases of treasury and foreign government bonds. To achieve these objectives, the entity utilizes forward currency contracts, currency swaps, and bond forward contracts as designated hedging instruments.

Forward currency contracts are used to eliminate cash flow volatility arising from exchange rate fluctuations of anticipated transactions in foreign currency by agreeing to sell foreign currency at a pre-established rate on a future date. These contracts are designated as hedging instruments to offset cash flow variations caused by exchange rate changes on foreign currency-denominated items. The hedge ratio is determined by aligning the nominal amount of the hedging instrument with the face value of the hedged item.

Currency swap contracts are entered into to exchange interest and principal of foreign currency securities and private bonds during the contract period at predetermined notional amounts and rates, and revert the principal exchanged at inception upon maturity. This practice mitigates the cash flow volatility risk associated with the principal and interest payments of foreign currency-denominated securities and private bonds. The hedge ratio is determined by matching the nominal value of the hedging instrument to the face value of the hedged item.

Bond forward contracts are structured to purchase specific bonds at a predetermined notional amount and price on a future specified date to hedge against price risk caused by interest rate fluctuations impacting bond purchase prices. Upon contract expiration, bonds are acquired at the agreed-upon rate, thereby eliminating cash flow variability risks due to future interest rate changes. Thus, the hedging transaction removes the uncertainty surrounding the cash outflow amount related to interest rate changes at the future bond purchase date, thereby ensuring stable cash flows. The nominal amount of the hedging instrument in these bond forward contracts is aligned with the anticipated purchase amount of the hedged bonds, and the hedge ratio is calibrated to ensure that cash flow fluctuations of the hedged item and hedging instrument effectively offset each other.

 

- 98 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  3)

Hedges of Net Investment in Foreign Operations

Foreign currency exposure arises from the Group’s net investments in Woori America Bank, Woori Bank (Cambodia) PLC, Woori Global Markets Asia Limited, and overseas branch which use USD as their functional currency. The risk arises from fluctuations in the spot exchange rate between USD and KRW. This may result in different net investment amounts.

The risk hedged in the net investment hedging is the fluctuation risk of KRW against USD, which may reduce the carrying amount of the Group’s net investments in Woori America Bank, Woori Bank (Cambodia) PLC, Woori Global Markets Asia Limited, and overseas branch.

A portion of the Group’s net investments in Woori America Bank, Woori Bank (Cambodia) PLC, Woori Global Markets Asia Limited, and overseas branch are hedged in USD denominated foreign currency bonds (Carrying amount as of September 30, 2025: USD 863,959,317) and mitigate foreign exchange risk arising from the net assets of subsidiaries. The debenture has been designated as a hedging instrument for the value change of net investments, which arises from fluctuation in the spot exchange rate between USD and KRW.

To evaluate the effectiveness of the hedge, the Group determines the economic relationship between the hedging instrument and hedged item by comparing (offsetting) changes in the amount of foreign investments due to spot exchange rate fluctuation and in the carrying amount of the liabilities due to spot exchange rate fluctuation. The Group’s policy is to hedge the net investment amount only within the principal range of the liabilities.

 

- 99 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

The nominal amount of the hedging instrument is as follows (Unit: USD, EUR, AUD, SEK, GBP and Korean Won in millions):

 

     September 30, 2025  
     1 year or less      1 year to 5 years      More than 5
years
     Total  

Fair value hedge

           

Interest rate risk

           

Interest rate swap (USD)

     550,000,000        2,100,000,000        —         2,650,000,000  

Interest rate swap (KRW)

     —         —         245,000        245,000  

Foreign currencies translation risk

           

Currency forward (USD)

     1,631,082,157        500,417,800        —         2,131,499,957  

Currency forward (EUR)

     536,350,500        224,361,301        —         760,711,801  

Currency forward (AUD)

     141,603,532        285,000,000        50,000,000        476,603,532  

Currency forward (GBP)

     15,700,000        —         —         15,700,000  

Cash flow hedge

           

Interest rate risk

           

Interest forward (USD)

     —         320,000,000        —         320,000,000  

Interest forward (KRW)

     1,430,000        710,000        —         2,140,000  

Interest rate swap (KRW)

     —         60,000        —         60,000  

Foreign currencies translation risk and interest rate risk

           

Currency swap (USD)

     91,000,000        873,833,334        —         964,833,334  

Currency swap (EUR)

     52,000,000        43,800,000        —         95,800,000  

Currency swap (AUD)

     80,000,000        —         —         80,000,000  

Currency swap (SEK)

     230,000,000        369,000,000        —         599,000,000  

Foreign currencies translation risk

           

Currency forward (USD)

     —         284,030,000        —         284,030,000  

Currency forward (EUR)

     —         104,572,000        —         104,572,000  

Currency swap (USD)

     —         856,700,000        —         856,700,000  

Currency swap (EUR)

     —         846,780,000        15,000,000        861,780,000  

Currency swap (AUD)

     20,000,000        195,000,000        —         215,000,000  

Hedges of net investment in foreign operations

           

Exchange risk

           

Foreign currency bond (USD)

     —         863,959,317        —         863,959,317  

 

     December 31, 2024  
     1 year or less      1 year to 5 years      More than 5
years
     Total  

Fair value hedge

           

Interest rate risk

           

Interest rate swap (USD)

     25,000,000        2,650,000,000        —         2,675,000,000  

Interest rate swap (KRW)

     —         —         155,000        155,000  

Cash flow hedge

           

Interest rate risk

           

Interest rate swap (KRW)

     140,000        —         —         140,000  

Foreign currencies translation risk and interest rate risk

           

Currency swap (USD)

     —         870,000,000        —         870,000,000  

Foreign currencies translation risk

           

Currency swap (USD)

     —         100,000,000        —         100,000,000  

Currency swap (EUR)

     —         194,780,000        —         194,780,000  

Hedges of net investment in foreign operations

           

Exchange risk

           

Foreign currency bond (USD)

        191,568,880        672,390,437        —         863,959,317  

 

- 100 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

The average interest rate and average currency rate of the hedging instrument are as follows:

 

    

September 30, 2025

    

Average interest rate and average exchange rate

Fair value hedge

  

Interest rate risk

  

Interest rate swap (USD)

   Fixed 3.47% receipt and (C.SOFR) + 1.06% paid

Interest rate swap (KRW)

   Fixed 3.95% receipt and CD 3M + 0.01% paid

Foreign currencies translation risk

  

Currency forward (USD)

  

USD/KRW = 1,326.74

USD/KRW = 1,371.95

Currency forward (EUR)

   EUR/KRW = 1,499.13

Currency forward (AUD)

   AUD/KRW = 864.03
AUD/KRW = 864.44

Currency forward (GBP)

   GBP/KRW = 1,854.71

Cash flow hedge

  

Interest rate risk

  

Interest forward (USD)

   YTM 5.14%

Interest forward (KRW)

   YTM 2.88%

Interest rate swap (KRW)

   KRW CD+0.37% receipt, KRW 2.75% paid

Foreign currencies translation risk and interest rate risk

  

Currency swap (USD)

  

USD 4.24% receipt, KRW 2.63% paid, USD/KRW = 1,381.66

USD 1M SOFR+0.93% receipt, KRW 3.79% paid, USD/KRW = 1,344.45

Currency swap (EUR)

   EUR 2.78% receipt, KRW 2.87% paid, EUR/KRW = 1,517.47

Currency swap (AUD)

   AUD 3.11% receipt, KRW 1.21% paid, AUD/KRW = 911.67

Currency swap (SEK)

   SEK 1.88% receipt, KRW 1.97% paid, SEK/KRW = 131.90

Foreign currencies translation risk

  

Currency forward (USD)

   USD/KRW = 1,322.32

Currency forward (EUR)

   EUR/KRW = 1,611.35

Currency swap (USD)

   USD 3M 3.14% receipt, KRW 4.72% paid, USD/KRW = 1,399.47
USD 6M 2.75% receipt, KRW 4.06% paid, USD/KRW = 1,399.47
USD 12M 3.12% receipt, KRW 4.85% paid, USD/KRW = 1,399.47
USD 1.75% receipt, KRW 1.63% paid, USD/KRW = 1,138.50

Currency swap (EUR)

   EUR 12M 3.38% receipt, KRW 3.41% paid, EUR/KRW = 1,615.00
EUR 1.98% receipt, KRW 3.40% paid, EUR/KRW = 1,344.08

Currency swap (AUD)

   AUD 12M 3.38% receipt, KRW 5.44% paid, AUD/KRW = 895.01

Hedges of net investment

  

Exchanging rate risk

  

Foreign currency denominated debentures(USD/KRW)

   1,413.14

 

- 101 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

    

December 31, 2024

    

Average interest rate and average exchange rate

Fair value hedge

  

Interest rate risk

  

Interest rate swap (USD)

   Fixed 3.47% receipt and (C.SOFR) + 1.06% paid

Interest rate swap (KRW)

   Fixed 4.52% receipt and CD 3M + 0.02% paid

Cash flow hedge

  

Interest rate risk

  

Interest rate swap (KRW)

   KRW CMS 5Y+0.46% receipt, 3.65% paid

Foreign currencies translation risk and interest rate risk

  

Currency swap (USD)

   USD 1M SOFR+0.93% receipt, KRW 3.79% paid, USD/KRW = 1,344.45

Foreign currencies translation risk

  

Currency swap (USD)

   USD 1.75% receipt, KRW 1.63% paid, USD/KRW = 1,138.50

Currency swap (EUR)

   EUR 1.98% receipt, KRW 3.40% paid, EUR/KRW = 1,344.08

Hedges of net investment

  

Exchanging rate risk

  

Foreign currency denominated debentures(USD/KRW)

   1,363.09

 

- 102 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(5)

The amounts related to items designated as hedging instruments are as follows (Unit: USD, EUR, AUD, SEK, GBP and Korean Won in millions):

 

     September 30, 2025  
     Nominal amount of
the hedging
instrument
     Carrying amount of the hedging
instrument
    

Line item in the statement of financial
position where the hedging instrument is
located

   Changing in fair
value used for
calculating hedge
ineffectiveness
 
     Assets      Liabilities  

Fair value hedge

              

Interest rate risk

              

Interest rate Swap(USD)

     2,650,000,000           

Derivative assets

(designated for hedging)

  

Interest rate Swap(KRW)

     245,000        14,459        49,912     

Derivative liabilities

(designated for hedging)

     86,316  

Foreign currencies translation risk

              

Currency forward (USD)

     2,131,499,957        12,330        105,832           (164,690

Currency forward (EUR)

     760,711,801        —         100,435     

Derivative assets

(designated for hedging)

     (30,826

Currency forward (AUD)

     476,603,532        30        16,217     

Derivative liabilities

(designated for hedging)

     (19,577

Currency forward (GBP)

     15,700,000        —         178     

Derivative liabilities

(designated for hedging)

     (484

Cash flow hedge

              

Interest rate risk

              

Interest forward (USD)

     320,000,000        10,791        —            12,775  

Interest forward (KRW)

     2,140,000        72,416        39,147     

Derivative assets

(designated for hedging)

     (11,077

Interest rate swap (KRW)

     60,000        246        —      

Derivative liabilities

(designated for hedging)

     426  

Foreign currency translation risk and interest rate risk

              

Currency swap (USD)

     964,833,334        49,573        11,464     

Derivative assets

(designated for hedging)

     (63,881
           

Derivative liabilities

(designated for hedging)

  

Currency swap (EUR)

     95,800,000        —         10,428           (218

Currency swap (AUD)

     80,000,000        —         1,108           88  

Currency swap (SEK)

     599,000,000        —         10,128     

Derivative liabilities

(designated for hedging)

     216  

Foreign currency translation risk

              

Currency forward (USD)

     284,030,000        —         7,454           (6,580

Currency forward (EUR)

     104,572,000        —         3,599           (3,590

Currency swap (USD)

     856,700,000        28,870        13,095           (34,925

Currency swap (EUR)

     861,780,000        55,698        22,218     

Derivative assets

(designated for hedging)

     5,370  

Currency swap (AUD)

     215,000,000        —         5,974     

Derivative liabilities

(designated for hedging)

     (5,141

Hedges of net investment in foreign operations

              

Exchange rate risk

              

Foreign currency bond(USD)

     863,959,317        —         1,211,444      Foreign currency bond      58,576  

 

- 103 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     December 31, 2024  
     Nominal amounts of
the hedging
instrument
     Carrying amount of the hedging
instrument
    

Line item in the statement of financial
position where the hedging instrument is
located

   Changing in fair
value used for
calculating hedge
ineffectiveness
 
     Assets      Liabilities  

Fair value hedge

              

Interest rate risk

              

Interest rate Swap(USD)

     2,675,000,000        10,102        102,635     

Derivative assets

(designated for hedging)

     5,265  

Interest rate Swap(KRW)

     155,000           

Derivative liabilities

(designated for hedging)

  

Cash flow hedge

              

Interest rate risk

              

Interest rate swap(KRW)

     140,000        —         180     

Derivative assets

(designated for hedging)

     211  

Foreign currency translation risk and interest rate risk

              

Currency swap(USD)

     870,000,000        104,320        —      

Derivative assets

(designated for hedging)

     110,714  
           

Derivative liabilities

(designated for hedging)

  

Foreign currency translation risk

              

Currency swap(USD)

     100,000,000        29,861        —      

Derivative assets

(designated for hedging)

     18,623  

Currency swap(EUR)

     194,780,000        30,908        —      

Derivative assets

(designated for hedging)

     22,512  

Hedges of net investment in foreign operations

              

Exchange rate risk

              

Foreign currency bond(USD)

     863,959,317        —         1,270,020      Foreign currency bond      (156,015

 

- 104 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(6)

Details of carrying amount to hedge and amount due to hedge accounting are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Carrying amount of
the hedged item
     Accumulated amount of
fair value hedge
adjustments on the hedged
item included in the
carrying amount of the
hedged item
     Line item in the
statement of
financial
position in
which the
hedged item is
included
     Changing in
fair value used
for calculating
hedge
ineffectiveness
    Cash flow
hedge
reserve
(*2)
 
     Assets      Liabilities      Assets      Liabilities  

Fair value hedge

                   

Interest rate risk

                   

Debentures(*1)

     —         3,908,575        —         41,982        Debentures        (72,992     —   

Foreign currencies translation risk

                   

Foreign currency securities

     2,641,095        —         622,197        —         FVTOCI        155,947       —   
     849,991        —         156,765        —         FTVPL        37,385       —   

Foreign private bonds

     96,200        —         3,888        —        
Financial assets
at amortized cost
 
 
     3,888       —   

Cash flow hedge

                   

Interest rate risk

                   

Debentures

     —         59,948        —         —         Debentures        (425     181  

Anticipated bond purchase

     —         —         —         —         —         26,757       (11,420

Foreign currencies translation risk and interest rate risk

                   

Debentures

     —         1,124,800        —         —         Debentures        61,111       (5,462

Foreign currency securities

     337,019        —         —         —         FVTOCI        556       (365
     27,969        —         —         —         FTVPL        2,006       (25

Foreign private bonds

     149,391        —         —         —        
Financial assets
at amortized cost
 
 
     5,272       (593

Foreign currencies translation risk

                   

Debentures

     —         460,335        —         —         Debentures        (19,905     (3,680

Foreign currency securities

     2,523,520        —         —         —         FVTOCI        64,866       (6,150

Hedges of net investment in foreign operations

                   

Exchange rate risk

                   

Foreign operations net asset

     —         1,211,444        —         —        

Foreign
operations net
asset
 
 
 
     (58,576     (106,465

 

(*1)

The accumulated profit on debentures on foreign currency amounted to 41,938 million won, and the accumulated loss on debentures on local currency amounted to 44 million won, as of September 30, 2025.

(*2)

After tax amount

 

- 105 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     December 31, 2024  
     Carrying amount of
the hedged item
     Accumulated amount of
fair value hedge
adjustments on the hedged
item included in the
carrying amount of the
hedged item
    

Line item in the
statement of
financial
position in
which the
hedged item is
included

   Changing in
fair value used
for calculating
hedge
ineffectiveness
    Cash flow
hedge
reserve
(*2)
 
     Assets      Liabilities      Assets      Liabilities  

Fair value hedge

                   

Interest rate risk

                   

Debentures (*1)

     —         3,952,047        —         129,306      Debentures      (17,417     —   

Cash flow hedge

                   

Interest rate risk

                   

Debentures

     —         139,987        —         —       Debentures      (211     (133

Foreign currencies translation risk and interest rate risk

                   

Debentures

     —         1,275,768        —         —       Debentures      (110,714     (7,825

Foreign currencies translation risk

                   

Debentures

     —         444,345        —         —       Debentures      (41,134     (7,479

Hedges of net investment in foreign operations

                   

Exchange rate risk

                   

Foreign operations net asset

     —         1,270,020        —         —       Foreign operations net asset      156,015       (149,577

 

(*1)

The accumulated profit on debentures on foreign currency amounted to 124,647 million Won, and the accumulated loss on debentures on local currency amounted to 4,659 million Won, as of December 31, 2024.

(*2)

After tax amount

 

(7)

Amounts recognized in profit or loss due to the ineffective portion of fair value hedges are as follows (Unit: Korean Won in millions):

 

          For the nine-month period ended September 30, 2025
          Hedge ineffectiveness
recognized in profit or loss
    

Line item in the profit or loss

that

includes hedge ineffectiveness

Fair value hedge

   Interest rate risk      13,324      Other net operating income(expense)
   Foreign
currencies
translation risk
     (18,357    Other net operating income(expense)

 

          For the nine-month period ended September 30, 2024
          Hedge ineffectiveness
recognized in profit or loss
    

Line item in the profit or loss

that

includes hedge ineffectiveness

Fair value hedge

   Interest rate risk      (93    Other net operating income(expense)

 

- 106 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(8)

Reclassification of profit or loss from other comprehensive income and equity related to cash flow hedges are as follows (Unit: Korean Won in millions):

 

          For the nine-month period ended September 30, 2025
          Changes in
the value of
hedging
instruments
recognized in
OCI
    Hedge
ineffectiveness
recognized in
profit or loss
    Changes in
the value
of foreign
basis
spread
recognized
in OCI
     Line item recognized
in the profit or loss
   Amounts
reclassified
from cash
flow hedge
reserve to
profit or
loss
    Line item
affected in profit or
loss due to
reclassification

Cash flow hedge

   Interest rate risk      2,086       37       —       Other net
operating
income
(expense)
     (24,855   Other net
operating
income
(expense)
   Foreign currencies translation risk and interest rate risk      (62,936     (860     451      Other net
operating
income
(expense)
     62,603     Other net
operating
income
(expense)
   Foreign currencies translation risk      (44,961     94       222      Other net
operating
income
(expense)
     43,361     Other net
operating
income
(expense)

 

          For the nine-month period ended September 30, 2024
          Changes in
the value of
hedging
instruments
recognized in
OCI
     Hedge
ineffectiveness
recognized in
profit or loss
     Changes in
the value
of foreign
basis
spread
recognized
in OCI
     Line item recognized
in the profit or loss
   Amounts
reclassified
from cash
flow hedge
reserve to
profit or
loss
    Line item
affected in profit
or loss due to
reclassification

Cash flow hedge

   Interest rate risk      76        —         —       Other net
operating
income
(expense)
     —      Other net
operating
income
(expense)
   Foreign currencies translation risk and interest rate risk      14,921        —         1,218      Other net
operating
income
(expense)
     (14,194   Other net
operating
income
(expense)
   Foreign currencies translation risk      15,828        —         220      Other net
operating
income
(expense)
     (12,266   Other net
operating
income
(expense)

 

- 107 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(9)

The amounts recognized in profit or loss and other comprehensive income related to the hedging of net investments in foreign operations are as follows (Unit: Korean Won in millions):

 

            September 30, 2025  
            Other comprehensive income      Profit or loss  
            Hedge gain or loss
recognized in other
comprehensive income
     Income tax
effect
    Sub-total      Hedge ineffectiveness
recognized in profit or
loss
     Line item
recognizing
ineffectiveness
 

Hedges of net investment in foreign operations

     Foreign exchange risk        58,576        (15,464     43,112        —         —   

 

            September 30, 2024  
            Other comprehensive income     Profit or loss  
            Hedge gain or loss
recognized in other
comprehensive income
    Income tax
effect
     Sub-total     Hedge ineffectiveness
recognized in profit or
loss
     Line item
recognizing
ineffectiveness
 

Hedges of net investment in foreign operations

     Foreign exchange risk        (26,091     6,888        (19,203     —         —   

No amount was reclassified from reserve of hedges of net investment in foreign operations to profit or loss for the nine-month periods ended September 30, 2025 and 2024.

 

- 108 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

22.

EQUITY

 

(1)

Details of equity as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Capital

     

Common stock capital

     3,802,676        3,802,676  

Hybrid securities

     3,510,947        3,810,435  

Capital surplus

     

Paid in capital in excess of par

     854,499        854,499  

Others

     79,786        79,601  
  

 

 

    

 

 

 

Sub-total

     934,285        934,100  
  

 

 

    

 

 

 

Capital adjustments

     

Treasury stocks

     (35,517      (35,517

Other adjustments (*1)

     (1,646,415      (1,699,038
  

 

 

    

 

 

 

Sub-total

     (1,681,932      (1,734,555
  

 

 

    

 

 

 

Accumulated other comprehensive income

     

Gain (loss) on credit risk fluctuation of financial liabilities designated to be measured at FVTPL

     1,355        1,348  

Financial assets at FVTOCI

     (73,564      60,438  

Changes in capital due to equity method

     (7,353      (1,886

Net financial gain (loss) on insurance contract assets (liabilities)

     227,735        —   

Net financial gain (loss) on reinsurance contract assets (liabilities)

     (232      —   

Gain (loss) on foreign currency translation of foreign operations

     275,925        523,780  

Gain (loss) on hedges of net investment in foreign operations

     (106,465      (149,577

Remeasurements of defined benefit plan

     (145,065      (86,218

Gain (loss) on valuation of cash flow hedge

     (27,712      (14,215
  

 

 

    

 

 

 

Sub-total

     144,624        333,670  
  

 

 

    

 

 

 

Retained earnings (*2) (*3)

     28,645,003        26,950,510  

Non-controlling interest (*4) (*5)

     1,795,905        1,798,433  
  

 

 

    

 

 

 

Total

     37,151,508        35,895,269  
  

 

 

    

 

 

 

 

(*1)

Included 178,060 million Won in capital transaction gains and losses recognized by Woori Bank and (formerly) Woori Financial Group in 2014 and 2,238,228 million Won due to the spin-off of Gyeongnam Bank and Gwangju Bank.

(*2)

The regulatory reserve for credit losses in retained earnings amounted to 2,678,017 million Won and 2,392,542 million Won as of September 30, 2025 and December 31, 2024, respectively in accordance with the relevant article.

(*3)

The earned surplus reserve in retained earnings amounted to 554,990 million Won and 442,650 million Won as of September 30, 2025 and December 31, 2024 in accordance with the Article 53 of the Financial Holding Company Act.

(*4)

The hybrid securities issued by Woori Bank amounting to 1,406,513 million Won and 1,645,947 million Won as of September 30, 2025 and December 31, 2024, respectively, are recognized as non-controlling interests. 80,530 million Won and 49,556 million Won of dividends for the hybrid securities issued by Woori Bank are allocated to net profit and loss of the non-controlling interests for the nine-month periods ended September 30, 2025 and 2024, respectively.

(*5)

10,995 million Won of dividends for the hybrid securities issued by Tongyang Life Insurance Co., Ltd. are allocated to net profit and loss of the non-controlling interests for the nine-month periods ended September 30, 2025.

 

- 109 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

The number of authorized shares and others of the Group are as follows:

 

     September 30, 2025      December 31, 2024  

Shares of common stock authorized

     4,000,000,000 Shares        4,000,000,000 Shares  

Par value

     5,000 Won        5,000 Won  

Shares of common stock issued

     734,076,320 Shares        742,591,501 Shares  

Capital stock (*)

     3,802,676 million Won        3,802,676 million Won  

 

(*)

Due to profit cancellation, the capital stock differs from the total par value of the issued shares.

 

(3)

Hybrid securities

The bond-type hybrid securities classified as owner’s equity are as follows (Unit: Korean Won in millions):

 

     Issue date      Maturity      Interest rate (%)      September 30, 2025     December 31, 2024  

Securities in local currency

     2020-02-06        —         3.34        —        400,000  

Securities in local currency

     2020-06-12        —         3.23        —        300,000  

Securities in local currency

     2020-10-23        —         3        200,000       200,000  

Securities in local currency

     2021-04-08        —         3.15        200,000       200,000  

Securities in local currency

     2021-10-14        —         3.6        200,000       200,000  

Securities in local currency

     2022-02-17        —         4.1        300,000       300,000  

Securities in local currency

     2022-07-28        —         4.99        300,000       300,000  

Securities in local currency

     2022-10-25        —         5.97        220,000       220,000  

Securities in local currency

     2023-02-10        —         4.65        300,000       300,000  

Securities in local currency

     2023-09-07        —         5.04        200,000       200,000  

Securities in local currency

     2024-02-07        —         4.49        400,000       400,000  

Securities in local currency

     2024-06-19        —         4.27        400,000       400,000  

Securities in local currency

     2024-10-10        —         4        400,000       400,000  

Securities in local currency

     2025-05-13        —         3.45        400,000       —   

Issuance cost

 

     (9,053     (9,565
           

 

 

   

 

 

 

Total

 

     3,510,947       3,810,435  
           

 

 

   

 

 

 

The hybrid securities mentioned above do not have maturity date but are redeemable after 5 years from date of issuance.

 

- 110 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

Accumulated other comprehensive income

Changes in the accumulated other comprehensive income are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Beginning
balance
    Increase
(decrease) (*)
    Reclassification
adjustments
    Income tax
effect
    Non-controlling
interest
adjustments
    Ending
balance
 

Net gain (loss) on valuation of financial assets at FVTOCI

     60,438       (90,373     (107,148     49,726       13,793       (73,564

Net gain (loss) on credit risk fluctuation of financial liabilities designated to be measured at FVTPL

     1,348       10       —        (3     —        1,355  

Changes in capital due to equity method

     (1,886     (7,390     —        1,923       —        (7,353

Gain (loss) on foreign currency translation of foreign operations

     523,780       (255,742     —        7,887       —        275,925  

Gain (loss) on hedges of net investment in foreign operations

     (149,577     58,576       —        (15,464     —        (106,465

Remeasurement gain (loss) related to defined benefit plan

     (86,218     (80,567     —        21,242       478       (145,065

Gain (loss) on valuation of cash flow hedge

     (14,215     (105,809     81,109       5,154       6,049       (27,712

Net financial gain (loss) on insurance contract assets (liabilities)

     —        348,451       —        (84,523     (36,193     227,735  

Net financial gain (loss) on reinsurance contract assets (liabilities)

     —        (1,304     —        169       903       (232
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     333,670       (134,148     (26,039     (13,889     (14,970     144,624  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*)

The increase (decrease) of financial asset valuation profit or loss at fair value through other comprehensive income are changes due to the period evaluation, and the reclassification adjustments amounting to 1,377 million Won are due to disposal of equity securities during the period.

 

     For the nine-month period ended September 30, 2024  
     Beginning
balance
    Increase
(decrease) (*)
    Reclassification
adjustments
    Income tax
effect
    Ending
balance
 

Net gain (loss) on valuation of financial assets at FVTOCI

     79,694       166,691       (20,600     (35,010     190,775  

Net gain (loss) on credit risk fluctuation of financial liabilities designated to be measured at FVTPL

     —        1,577       —        (416     1,161  

Changes in capital due to equity method

     3,471       (5,499     —        1,513       (515

Gain (loss) on foreign currency translation of foreign operations

     15,579       104,229       —        (2,178     117,630  

Gain (loss) on hedges of net investment in foreign operations

     (34,750     (26,092     —        6,888       (53,954

Remeasurement gain (loss) related to defined benefit plan

     (24,262     (93,610     —        25,821       (92,051

Gain (loss) on valuation of cash flow hedge

     (20,806     6,624       (461     667       (13,976
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     18,926       153,920       (21,061     (2,715     149,070  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*)

The increase (decrease) of financial asset valuation profit or loss at fair value through other comprehensive income are changes due to the period evaluation, and the reclassification adjustments amounting to 4,843 million Won are due to disposal of equity securities during the period.

 

- 111 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(5)

Changes in treasury stocks for the nine-month periods ended September 30, 2025 and 2024 are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Beginning balance      Acquisition      Disposal and
Retirement
     Ending balance  

Number of shares

     3,082,276        8,515,377        (8,515,377      3,082,276  

Carrying amount

     35,517        150,003        (150,003      35,517  

 

     For the nine-month period ended September 30, 2024  
     Beginning balance      Acquisition      Retirement      Ending balance  

Number of shares

     3,427,497        9,359,794        (9,705,027      3,082,264  

Carrying amount

     39,348        136,712        (140,543      35,517  

 

(6)

Regulatory Reserve for Credit Loss

In accordance with Article 26 ~ 28 of the Financial holding company Supervision Regulations, the Group calculates and discloses the regulatory reserve for credit loss.

 

  1)

Balance of the regulatory reserve for credit loss

Balance of the planned regulatory reserve for credit loss is as follows (Unit: Korean Won in millions):

 

     September 30,
2025
     December 31,
2024
 

Beginning balance

     2,668,842        2,392,542  

Changes due to business combinations

     9,175        —   

Planned provision of regulatory reserve for credit loss

     185,859        276,300  
  

 

 

    

 

 

 

Ending balance

     2,863,876        2,668,842  
  

 

 

    

 

 

 

 

  2)

Provision of regulatory reserve for credit loss, adjusted income after the provision of regulatory reserve and others

Planned reserves provided, adjusted net income after the planned reserves provided and adjusted EPS after the planned reserves provided are as follows (Unit: Korean Won in millions, except for EPS amount):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Net income before regulatory reserve

     1,291,504        2,885,803        916,978        2,717,398  

Provision of regulatory reserve for credit loss

     49,843        185,859        173,009        323,253  

Adjusted net income after the provision of regulatory reserve

     1,241,661        2,699,944        743,969        2,394,145  

Dividends to hybrid securities

     (37,194      (112,866      (44,019      (119,026

Adjusted net income after regulatory reserve and dividends to hybrid securities

     1,204,467        2,587,078        699,950        2,275,119  

Adjusted EPS after regulatory reserve and the dividends to hybrid securities (Unit: Korean Won)

     1,648        3,522        947        3,067  

 

- 112 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

23.

DIVIDENDS

 

(1)

Dividends per share and the total dividends for the fiscal year ending December 31, 2024 were 660 Won and 490,075 million Won, respectively, approved at the regular general shareholders’ meeting held on March 26, 2025, and were paid in April 2025.

 

(2)

On April 25, 2025, the Board of Directors has declared a quarterly dividend of 200 Won per share (147,428 million Won in total) and fixed record date as May 10, 2025. Dividends were paid in May 2025.

 

(3)

On July 25, 2025, the Board of Directors has declared a quarterly dividend of 200 Won per share (146,804 million Won in total) and fixed record date as August 10, 2025. Dividends were paid in August 2025.

 

24.

NET INTEREST INCOME

 

  (1)

Interest income recognized is as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Financial assets at FVTPL

     92,687        213,246        63,077        177,943  

Financial assets at FVTOCI

     576,464        1,252,091        321,039        947,675  

Financial assets at amortized cost

           

Securities at amortized cost

     132,686        409,031        160,286        503,758  

Loans and other financial assets at amortized cost

           

Interest on due from banks

     153,683        440,129        141,985        448,596  

Interest on loans

     4,373,753        13,379,184        4,813,695        14,259,833  

Interest of other receivables

     31,853        87,221        28,772        78,925  

Sub-total

     4,559,289        13,906,534        4,984,452        14,787,354  
  

 

 

    

 

 

    

 

 

    

 

 

 

Insurance finance interest income

     4,750        4,750        —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     5,365,876        15,785,652        5,528,854        16,416,730  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

Details of interest expense recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Financial liabilities at amortized cost

           

Interest on deposits due to customers

     1,961,437        6,217,014        2,433,537        7,153,640  

Interest on borrowings

     262,782        849,111        332,502        1,038,106  

Interest on debentures

     449,617        1,338,167        437,358        1,294,264  

Other interest expense

     88,254        254,834        101,790        303,277  

Interest on lease liabilities

     4,758        13,690        4,174        12,851  

Sub-total

     2,766,848        8,672,816        3,309,361        9,802,138  
  

 

 

    

 

 

    

 

 

    

 

 

 

Insurance finance interest expense

     382,249        382,249        —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,149,097        9,055,065        3,309,361        9,802,138  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

- 113 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

25.

NET FEES AND COMMISSIONS INCOME

 

(1)

Details of fees and commissions income recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Fees and commission received for brokerage

     39,289        122,904        41,051        125,425  

Fees and commission received related to credit

     40,379        127,649        46,413        136,156  

Fees and commission received for electronic finance

     32,050        94,860        32,159        95,583  

Fees and commission received on foreign exchange handling

     13,976        41,695        14,344        43,065  

Fees and commission received on foreign exchange

     22,901        77,652        32,570        88,715  

Fees and commission received for guarantee

     24,654        73,910        28,635        76,364  

Fees and commission received on credit card

     164,398        487,492        163,386        474,663  

Fees and commission received on securities business

     29,142        67,639        17,522        47,662  

Fees and commission from trust management

     70,995        205,561        66,722        193,049  

Fees and commission received on credit information

     2,656        7,872        2,646        7,820  

Fees and commission received related to lease

     241,668        720,371        230,245        654,326  

Other fees

     97,074        192,781        51,351        217,399  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

       779,182        2,220,386          727,044         2,160,227  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

Details of fees and commissions expense incurred are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Fees and commissions paid

     99,420        279,965        83,279        239,445  

Credit card commission

     105,909        321,035        110,223        320,026  

Securities business commission

     1,001        2,016        280        876  

Others

     9,204        19,970        4,626        13,078  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     215,534        622,986        198,408        573,425  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

26.

DIVIDEND INCOME

 

(1)

Details of dividend income recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Dividend income related to financial assets at FVTPL

     131,075        256,726        48,754        186,475  

Dividend income related to financial assets at FVTOCI

     6,352        23,134        2,001        17,018  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     137,427        279,860        50,755        203,493  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

Details of dividends related to financial assets at FVTOCI are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Dividend income recognized from assets held as of period end:

           

Equity securities

     6,352        22,567        2,001        17,018  

Dividend income recognized from assets disposed of as of period end:

           

Equity securities

     —         567        —         —   

Total

     6,352        23,134        2,001        17,018  

 

- 114 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

27.

NET GAIN OR LOSS ON FINANCIAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS MANDATORILY MEASURED AT FAIR VALUE

 

(1)

Details of gains or losses related to net gain or loss on financial instruments at FVTPL are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025     Periods ended September 30, 2024  
     Three-month     Nine-month     Three-month     Nine-month  

Gain (loss) on financial instruments at fair value through profit or loss

     536,324       428,053       (106,457     796,780  

Loss on credit risk fluctuation of financial instruments designated to be measured at FVTPL

     (2,034     (16,699     (13,660     (14,779
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     534,290       411,354       (120,117     782,001  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(2)

Details of net gain or loss on financial instruments at fair value through profit or loss and financial instruments held for trading are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025     Periods ended September 30, 2024  
     Three-month     Nine-month     Three-month     Nine-month  

Financial assets at FVTPL

   Securities   

Gain on transactions and valuation

     368,182       729,570       238,387       556,023  
     

Loss on transactions and valuation

     (145,825     (360,792     19,535       (221,052
        

 

 

   

 

 

   

 

 

   

 

 

 
     

Sub-total

     222,357       368,778       257,922       334,971  
        

 

 

   

 

 

   

 

 

   

 

 

 
   Loans   

Gain on transactions and valuation

     11,386       14,731       1,324       15,078  
     

Loss on transactions and valuation

     (1,362     (1,429     37       (550
        

 

 

   

 

 

   

 

 

   

 

 

 
     

Sub-total

     10,024       13,302       1,361       14,528  
        

 

 

   

 

 

   

 

 

   

 

 

 
   Other financial assets   

Gain on transactions and valuation

     6,389       18,597       2,305       8,741  
     

Loss on transactions and valuation

     (5,020     (18,946     (6,465     (14,556
        

 

 

   

 

 

   

 

 

   

 

 

 
     

Sub-total

     1,369       (349     (4,160     (5,815
        

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total

           233,750       381,731       255,123       343,684  
        

 

 

   

 

 

   

 

 

   

 

 

 

Derivatives (Held for trading)

   Interest rates derivatives   

Gain on transactions and valuation

     447,819       1,504,063       633,032       2,022,968  
     

Loss on transactions and valuation

     (366,618     (1,480,963     (1,021,250     (2,166,947
        

 

 

   

 

 

   

 

 

   

 

 

 
     

Sub-total

     81,201       23,100       (388,218     (143,979
        

 

 

   

 

 

   

 

 

   

 

 

 
   Currency derivatives   

Gain on transactions and valuation

     (371,897     7,707,614       (538,810     7,231,843  
     

Loss on transactions and valuation

     571,237       (7,706,879     565,560       (6,626,026
        

 

 

   

 

 

   

 

 

   

 

 

 
     

Sub-total

     199,340       735       26,750       605,817  
        

 

 

   

 

 

   

 

 

   

 

 

 
   Equity derivatives   

Gain on transactions and valuation

     102,837       103,395       60,336       1,136,840  
     

Loss on transactions and valuation

     (80,769     (80,992     (60,448     (1,145,587
        

 

 

   

 

 

   

 

 

   

 

 

 
     

Sub-total

     22,068       22,403       (112     (8,747
        

 

 

   

 

 

   

 

 

   

 

 

 
   Other derivatives   

Gain on transactions and valuation

     500       724       —        5  
     

Loss on transactions and valuation

     (535     (640     —        —   
        

 

 

   

 

 

   

 

 

   

 

 

 
     

Sub-total

     (35     84       —        5  
        

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total

           302,574       46,322       (361,580     453,096  
        

 

 

   

 

 

   

 

 

   

 

 

 

Net, total

     536,324       428,053       (106,457     796,780  
        

 

 

   

 

 

   

 

 

   

 

 

 

 

(*)

The Group holds interest rate and currency-related derivative contracts to manage the volatility of gains and losses on transactions of foreign exchange due to exchange rate risk. The foreign exchange gains and losses are described in Note 30. (2) and (3).

 

- 115 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Details of gains or losses on credit risk fluctuation of financial instruments designated to be measured at FVTPL are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Net loss on Deposits due to customers

           

Net loss on valuation of Time Deposits

     (2,034      (16,699      (13,660      (14,779

 

28.

NET GAIN OR LOSS ON FINANCIAL ASSETS AT FVTOCI

Details of net gain or loss on financial assets at FVTOCI recognized are as follows (Unit: Korean Won in millions) :

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Gain (loss) on transactions of securities

     43,817        124,640        43,212        81,727  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

29.

REVERSAL OF (PROVISION FOR) IMPAIRMENT LOSSES DUE TO CREDIT LOSS

Reversal of (provision for) impairment losses due to credit loss are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025     Periods ended September 30, 2024  
     Three-month     Nine-month     Three-month     Nine-month  

Provision due to credit loss on

financial assets measured at FVTOCI

     (2,497     (2,986     (2,013     (5,495

Reversal(provision) for impairment loss due to credit loss on securities at amortized cost

     (44     173       1,961       2,772  

Provision for impairment loss due to credit loss on loan and other financial assets at amortized cost

     (572,352     (1,523,008     (472,808     (1,252,256

Reversal for guarantees

     3,477       4,697       442       5,906  

Reversal(provision) for unused loan commitment

     (4,243     2,155       (5,860     (4,697
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     (575,659     (1,518,969     (478,278     (1,253,770
  

 

 

   

 

 

   

 

 

   

 

 

 

 

- 116 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

30.

GENERAL AND ADMINISTRATIVE EXPENSES AND OTHER NET OPERATING INCOME (EXPENSES)

 

(1)

Details of general and administrative expenses recognized are as follows (Unit: Korean Won in millions):

 

               Periods ended September 30, 2025      Periods ended September 30, 2024  
               Three-month      Nine-month      Three-month      Nine-month  

Employee benefits

   Short-term employee benefits    Salaries      496,422        1,429,215        443,267        1,321,504  
     

Employee fringe benefits

     167,933        495,071        140,025        459,770  
  

Share based payment

        22,813        47,563        9,226        21,509  
  

Retirement benefit service costs

        49,919        152,030        33,794        100,787  
  

Termination

        294        169,686        206        (3,297
        

 

 

    

 

 

    

 

 

    

 

 

 
      Sub-total      737,381        2,293,565        626,518        1,900,273  
        

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation and amortization

           145,981        431,980        133,564        399,888  

Other general and administrative expenses

   Rent         33,732        95,552        33,182        91,889  
   Taxes and public dues         42,506        155,141        46,179        160,060  
   Service charges         68,728        197,205        63,512        188,171  
   Computer and IT related         45,234        123,230        38,781        100,643  
   Telephone and communication         28,036        77,259        21,924        65,699  
   Advertising         45,252        109,489        40,336        106,286  
   Printing         1,127        3,362        1,258        3,693  
   Traveling         3,343        9,587        3,594        9,917  
   Supplies         1,982        5,531        2,098        6,161  
   Insurance premium         5,623        12,268        3,471        10,371  
   Maintenance         6,574        18,162        6,379        18,378  
   Water, light, and heating         5,900        15,574        5,308        15,083  
   Vehicle maintenance         2,977        8,693        3,591        10,675  
   Others (*)         35,715        132,579        27,423        70,918  
        

 

 

    

 

 

    

 

 

    

 

 

 
      Sub-total      326,729        963,632        297,036        857,944  
        

 

 

    

 

 

    

 

 

    

 

 

 
  

Total

        1,210,091        3,689,177        1,057,118        3,158,105  
        

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

It includes 50,710 million Won in in-house welfare fund contributions for the nine-month period ended September 30, 2025.

 

(2)

Details of other operating income recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Gains on transactions of foreign exchange (*)

     295,874        1,493,373        482,246        645,566  

Gains related to derivatives (designated for hedging)

     82,795        168,032        28,397        112,323  

Gains on fair value hedged items

     3,572        7,459        (41,004      1,016  

Others

     120,241        337,206        103,636        265,226  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     502,482        2,006,070        573,275        1,024,131  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

The Group holds interest rate and currency-related derivative contracts to manage the volatility of gains and losses on transactions of foreign exchange due to exchange rate risk. The related gains and losses are described in Note 27. (2).

 

- 117 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Details of other operating expenses recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Losses on transactions of foreign exchange (*1)

     279,430        752,370        105,834        854,189  

KDIC deposit insurance premium

     118,605        375,187        131,815        379,000  

Contribution to miscellaneous funds

     129,178        391,434        135,998        396,998  

Losses related to derivatives (Designated for hedging)

     250,982        362,503        (43,522      777  

Losses on fair value hedged items

     17,070        76,971        66,433        95,686  

Others (*2)

     315,115        956,424        285,763        838,320  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,110,380        2,914,889        682,321        2,564,970  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

The Group holds interest rate and currency-related derivative contracts to manage the volatility of gains and losses on transactions of foreign exchange due to exchange rate risk. The related gains and losses are described in Note 27. (2).

 

(*2)

Other expense includes 24,404 million Won and 20,562 million Won for intangible asset amortization cost and 471,681 million Won and 430,925 million Won for lease depreciation cost for the nine-month periods ended September 30, 2025 and 2024, respectively.

 

(4)

Share-based payment

Details of performance condition share-based payment granted to executives as of September 30, 2025 and December 31, 2024 are as follows.

 

  1)

Performance condition share-based payment

 

Subject to

      Shares granted for the year 2021

Type of payment

      Cash-settled

Vesting period

      January 1, 2021 ~ December 31, 2024

Date of payment

      2025-01-01

Fair value (*1)

      15,831 Won

Valuation method

      Black-Scholes Model

Expected dividend rate

      6.48%

Expected maturity date

      — 

Number of shares remaining

   As of September 30, 2025    56,029 shares
   As of December 31, 2024    1,105,292 shares

Number of shares granted (*2)

   As of September 30, 2025    56,029 shares
   As of December 31, 2024    1,105,292 shares

Subject to

      Shares granted for the year 2022

Type of payment

      Cash-settled

Vesting period

      January 1, 2022 ~ December 31, 2025

Date of payment

      2026-01-01

Fair value (*1)

      25,465 Won

Valuation method

      Black-Scholes Model

Expected dividend rate

      7.30%

Expected maturity date

      0.25 years

Number of shares remaining

   As of September 30, 2025    960,777 shares
   As of December 31, 2024    960,777 shares

Number of shares granted (*2)

   As of September 30, 2025    960,777 shares
   As of December 31, 2024    960,777 shares

 

- 118 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

Subject to

      Shares granted for the year 2023

Type of payment

      Cash-settled

Vesting period

      January 1, 2023 ~ December 31, 2026

Date of payment

      2027-01-01

Fair value (*1)

      23,673 Won

Valuation method

      Black-Scholes Model

Expected dividend rate

      7.30%

Expected maturity date

      1.25 years

Number of shares remaining

   As of September 30, 2025    916,849 shares
   As of December 31, 2024    916,849 shares

Number of shares granted (*2)

   As of September 30, 2025    916,849 shares
   As of December 31, 2024    916,849 shares

Subject to

      Shares granted for the year 2024

Type of payment

      Cash-settled

Vesting period

      January 1, 2024 ~ December 31, 2027

Date of payment

      2028-01-01

Fair value (*1)

      22,006 Won

Valuation method

      Black-Scholes Model

Expected dividend rate

      7.30%

Expected maturity date

      2.25 years

Number of shares remaining

   As of September 30, 2025    1,384,504 shares
   As of December 31, 2024    1,384,504 shares

Number of shares granted (*2)

   As of September 30, 2025    1,384,504 shares
   As of December 31, 2024    1,384,504 shares

Subject to

      Shares granted for the year 2025

Type of payment

      Cash-settled

Vesting period

      January 1, 2025 ~ December 31, 2028

Date of payment

      2029-01-01

Fair value (*1)

      20,457 Won

Valuation method

      Black-Scholes Model

Expected dividend rate

      7.30%

Expected maturity date

      3.25 years

Number of shares remaining

   As of September 30, 2025    787,535 shares
   As of December 31, 2024    — 

Number of shares granted (*2)

   As of September 30, 2025    787,535 shares
   As of December 31, 2024    — 

 

(*1)

As the amount of payment varies according to the base price (the arithmetic average of the weighted average stock price of transactions in the past one week, the past one month, and the past two months) at the date of payment, the fair value is calculated to measure the liability according to the Black Scholes model based on the base price at the time of each settlement and used for measuring the liability.

(*2)

The number of payable stocks is granted at the initial contract date. This is a system in which the number of shares to be granted is determined based on the evaluation results of long-term performance indicators over a total of four years, including the current year, and the final cash compensation is made by reflecting the stock price at the time of payment. Long-term performance indicators include relative shareholder return, common equity ratio, return on equity, net income, selling, general and administrative expenses ratio, non-performing loan ratio, and performance of assigned duties.

 

  2)

The Group accounts for performance condition share-based payments according to the cash-settled method and the fair value of the liabilities is reflected in the compensation costs by re-measuring every closing period. As of September 30, 2025 and December 31, 2024, the carrying amount of the liabilities related to the performance condition share-based payments recognized by the Group amounts to 93,707 million Won and 62,557 million Won, respectively, including the carrying amount of liabilities related to key management of 38,241 million Won and 16,660 million Won, respectively.

 

- 119 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

31.

NON-OPERATING INCOME (EXPENSES)

 

(1)

Details of gains or losses on valuation of investments in joint ventures and associates are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Gains on valuation of investments in joint ventures and associates

     14,935        99,338        16,586        68,467  

Losses on valuation of investments in joint ventures and associates

     167        (12,548      (641      (12,891
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     15,102        86,790        15,945        55,576  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

Details of other non-operating income and expenses recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Other non-operating incomes

     620,129        672,645        29,672        59,268  

Other non-operating expenses

     (94,207      (145,045      (21,928      (104,305
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     525,922        527,600        7,744        (45,037
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(3)

Details of other non-operating income recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Rental fee income

     11,930        22,535        6,362        15,808  

Gains on disposal of investments in joint ventures and associates

     1,373        1,795        17,184        17,855  

Gains on disposal of Premises and equipment, intangible assets and other assets

     19,497        35,662        790        3,401  

Reversal of impairment losses of Premises and equipment, intangible assets and other assets

     (3      916        39        62  

Bargain purchase gain

     581,010        581,010        

Others (*)

     6,322        30,727        5,297        22,142  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     620,129        672,645        29,672        59,268  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (*)

Other special gains related to other provisions for the nine-month periods ended September 30, 2025 and 2024 include 3 million Won and 2,517 million Won, respectively, of other special gain related to other provisions.

 

(4)

Details of other non-operating expenses recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Depreciation on investment properties

     2,829        5,595        1,456        6,788  

Operating expenses on investment properties

     336        966        438        1,580  

Losses on disposal of investments in joint ventures and associates

     96        337        (6      432  

Losses on disposal of Premises and equipment, intangible assets and other assets

     1,563        2,623        157        1,470  

Impairment losses of Premises and equipment, intangible assets and other assets

     39,206        39,588        1        1,363  

Donation

     7,903        27,534        6,785        49,044  

Others (*)

     42,274        68,402        13,097        43,628  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     94,207        145,045        21,928        104,305  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (*)

Other special losses related to other provisions for the nine-month periods ended September 30, 2025 and 2024 are 32,137 million Won and 24,069 million Won, respectively.

 

- 120 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

32.

INCOME TAX EXPENSE

Details of income tax expenses are as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended September 30  
     2025     2024  

Current tax expense:

    

Current tax expense with respect to the current period

     971,284       684,356  

Adjustments recognized in the current period in relation to the tax expense of prior periods

     8,579       (35,922

Income tax expense directly attributable to other equity

     819       6,889  
  

 

 

   

 

 

 

Sub-total

     980,682       655,323  
  

 

 

   

 

 

 

Deferred tax expense

    

Change in deferred tax assets (liabilities) due to temporary differences

     (288,696     226,939  

Income tax expense (income) directly attributable to equity

     1,575       (9,603

Others

     770       1,512  
  

 

 

   

 

 

 

Sub-total

     (286,351     218,848  
  

 

 

   

 

 

 

Income tax expense

     694,331       874,171  
  

 

 

   

 

 

 

Income tax expense was recognized based on the best estimate of the weighted average annual effective tax rate expected for the interim period. The weighted average annual effective tax rate for the September 30, 2025, is 19.4% (The weighted average annual effective tax rate for the September 30, 2024, is 24.3%).

 

- 121 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

33.

EARNINGS PER SHARE (“EPS”)

 

(1)

Basic EPS is calculated by dividing net income attributable to common shareholders by weighted-average number of common shares outstanding (Unit: Korean Won in millions, except for EPS and number of shares):

 

     Period ended September 30, 2025     Period ended September 30, 2024  
     Three-month     Nine-month     Three-month     Nine-month  

Net income attributable to common shareholders

     1,243,918       2,795,937       904,371       2,659,867  

Dividends to hybrid securities

     (37,194     (112,866     (44,019     (119,026

Net income attributable to common shareholders

     1,206,724       2,683,071       860,352       2,540,841  

Weighted average number of common shares outstanding (Unit: million shares)

     731       735       740       742  

Basic EPS (Unit: Korean Won)

     1,651       3,650       1,162       3,424  

 

(2)

The weighted average number of common shares outstanding is as follows (Unit: number of shares, days):

 

     For the nine-month period ended September 30, 2025  
     Number of
shares
     Accumulated number
of shares outstanding
during period
 

Common shares issued at the beginning of the period

     742,591,501        202,727,479,773  

Treasury stocks

     (3,082,276      (841,461,348

Acquisition of treasury stock

     (8,515,377      (1,331,914,171

Disposal of treasury stock

     196        13,176  
     

 

 

 

Sub-total (①)

 

     200,554,117,430  
  

 

 

 

Weighted average number of common shares outstanding (②=①/273)

 

     734,630,467  
  

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Number of
shares
     Accumulated number
of shares outstanding
during period
 

Common shares issued at the beginning of the period

     751,949,461        206,034,152,314  

Treasury stocks

     (3,427,497      (939,134,178

Acquisition of treasury stock

     (9,359,794      (1,881,379,121

Disposal of treasury stock

     347,067        57,485,038  
     

 

 

 

Sub-total (①)

 

     203,271,124,053  
  

 

 

 

Weighted average number of common shares outstanding (②=①/274)

 

     741,865,416  
  

 

 

 

Diluted EPS is equal to basic EPS because there is no dilution effect for the nine-month periods ended September 30, 2025 and 2024.

 

- 122 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

34.

CONTINGENT LIABILITIES AND COMMITMENTS

 

(1)

Details of guarantees are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Confirmed guarantees

     

Guarantee for loans

     73,487        60,571  

Acceptances

     410,178        617,599  

Guarantees in acceptances of imported goods

     115,673        75,265  

Other confirmed guarantees

     10,172,192        10,337,850  
  

 

 

    

 

 

 

Sub-total

     10,771,530        11,091,285  
  

 

 

    

 

 

 

Unconfirmed guarantees

  

Local letters of credit

     220,864        167,580  

Letters of credit

     2,841,026        3,213,170  

Other unconfirmed guarantees

     1,480,284        1,558,187  
  

 

 

    

 

 

 

Sub-total

     4,542,174        4,938,937  
  

 

 

    

 

 

 

Commercial paper purchase commitments and others

     507,352        581,040  
  

 

 

    

 

 

 

Total (*)

     15,821,056        16,611,262  
  

 

 

    

 

 

 

 

(*)

Includes financial guarantees of 4,809,186 million won and 4,156,790 million won as of September 30, 2025 and December 31, 2024, respectively.

 

(2)

Details of loan commitments and others are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Loan commitments

     137,115,325        133,863,588  

Other commitments (*)

     9,574,676        6,564,353  

 

(*)

As of September 30, 2025 and December 31, 2024, the amount of unsecured bills (purchase bills sales) and discounts on electronic short-term bond sales (purchase) are 3,799,350 million won and 1,992,030 million won, respectively.

 

(3)

Litigation case

Litigation case that the key Group is a defendant in a lawsuit pending (excluding fraud lawsuits and those lawsuits that are filed only to extend the statute of limitation, etc.) are 1,002 cases (litigation value of 867,891 million Won) and 871 cases (litigation value of 862,669 million Won) as of September 30, 2025 and December 31, 2024 respectively, and provisions for litigations are 62,414 million Won and 23,233 million Won.

 

- 123 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

Other commitments

 

  1)

The obligations related to guaranteed completion with trust business as of September 30, 2025, are as follows (Unit: Korean Won in millions):

 

    

Responsibility for

Completion

   cases      Initial PF
Commitment
Limit
     Amount of
PF Loans
(*3)
     Amount of
unused PF
limit (*4)
     Amount
of Trust
Account
Limit (*4)
     Amount of
Trust
Account
 

Responsible completion land trust (*1)

   Our Responsibility for Completion Deadline Passed (including completed projects)      3        200,000        38,733        55,013        5,700        5,559  

Redevelopment Land Trust

   Our Obligation to Bear Responsibility for Completion (*2)      2        77,668        37,140        76,235        27,500        11,277  

Total

     5        277,668        75,873        131,248        33,200        16,836  

 

(*1)

Responsible completion land trust is a trust in which the Woori Asset Trust Co., Ltd., subsidiary, is only liable to the lending financial institution for the completion guarantee obligation in case the contractor fails to fulfill the obligation. If the company is unable to fulfill the completion guarantee obligation, it is responsible for compensating the lending financial institution for any losses incurred.

 

(*2)

In redevelopment projects where the Korea Housing & Urban Guarantee Corporation guarantees project financing loans, the project operator is responsible for the completion guarantee obligation according to the standard project agreement terms of the Korea Housing & Urban Guarantee Corporation, but the completion guarantee period has not yet expired as of September 30, 2025.

 

(*3)

Since, for projects where it is highly likely that our subsidiary Woori Asset Trust will bear the responsibility for completion and where the possibility and amount of loss can be reliably estimated, these impacts have been reflected in the financial statements at the end of the current period. However, for projects where the risk of Woori Asset Trust bearing the completion guarantee obligations is considered low or where the possibility and amount of loss cannot be reliably estimated, these impacts have not been reflected in the financial statements at the end of the current period.

 

(*4)

The trust account limit may be subject to change during the project progress due to reasons such as limit deductions.

 

  2)

As of September 30, 2025, Woori Asset Trust, a subsidiary, may lend a trust account for a part of the total project cost in relation to 36 debt-type land trust contracts including Boutique Terrace Hotel in Woo-dong, Haeundae-gu, Busan. The maximum loan amount (unused limit) is 179,291 million Won. Whether or not Woori Asset Trust lends a trust account in relation to the relevant businesses is not an unconditional payment obligation, and it is determined by considering overall matters such as the unique account and the fund balance plan of each trust business.

 

  3)

Pursuant to some contracts related to asset securitization, the Group utilizes various prerequisites as triggering events causing early redemption, limiting risks that investors bear due to change in asset quality. Breach of such triggering clause leads to an early redemption of the securitized bonds.

 

  4)

Since 2023, an investigation has been conducted by Fair Trade Commission regarding Loan-To-Value ratio. Woori Bank, a subsidiary cannot reasonably estimate its impact on consolidated financial statements.

 

  5)

As of September 30, 2025, Tongyang Life Insurance Co., Ltd., a subsidiary, has entered into an agreement with Tongyang Leisure to amend the existing lease and transfer operating rights for the golf course, contingent upon the conversion of the golf course to public access, member consent, and court approval of the rehabilitation plan. The agreement includes clauses to pay variable compensation amount based on the sale proceeds, in consideration of the fulfillment of contractual obligations and the transfer of business rights. Member consent and the conversion to public access have been completed, and the variable compensation will be recognized when the decision to sell is made.

 

  6)

As of September 30, 2025, Tongyang Life Insurance, a subsidiary, is under investigation by the Financial Services Commission regarding potential violations of the Credit Information Use and Protection Act.

 

- 124 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

35.

RELATED PARTY TRANSACTIONS

Related parties of the Group as of September 30, 2025 and December 31, 2024, and assets and liabilities recognized, guarantees and commitments, major transactions with related parties and compensation to key management for the nine-month periods ended September 30, 2025 and 2024 are as follows. Please refer to Note 12 for the details of joint ventures and associates.

 

(1)

Assets and liabilities from transactions with related parties are as follows (Unit: Korean Won in millions):

 

   Related parties  

  

Account title

   September 30,
2025
     December 31,
2024
 

Associates

  

W Service Networks Co., Ltd.

   Loans      45        51  
     

Deposits due to customers

     1,591        3,054  
     

Accrued expenses

     60        86  
     

Other liabilities

     318        339  
  

Korea Credit Bureau Co., Ltd.

   Loans      —         1  
     

Deposits due to customers

     1,384        780  
     

Accrued expenses

     —         13  
     

Other liabilities

     3        —   
  

Korea Finance Security Co., Ltd.

   Loans      3,533        3,225  
     

Loss allowance

     (23      (43
     

Deposits due to customers

     5,369        1,145  
     

Other liabilities

     1        3  
  

LOTTE CARD Co. Ltd.

  

Loans

     14,022        27,913  
     

Account receivables

     20        21  
     

Loss allowance

     (54      (297
     

Derivative asset

     1,676        1,075  
     

Other assets

     266        49  
     

Deposits due to customers

     26,712        20,207  
     

Accrued expenses

     48        —   
     

Derivative liabilities

     367        —   
     

Other liabilities

     545        273  
  

K BANK Co., Ltd.

  

Loans

     22        18  
     

Account receivables

     7        32  
     

Cash and cash equivalents

     205        —   
     

Other assets

     55        —   
     

Other liabilities

     187,173        193,719  
  

Others (*)

   Loans      23,417        38,819  
     

Loss allowance

     (157      (273
     

Other assets

     19,618        66,088  
     

Deposits due to customers

     2,288        3,575  
     

Other liabilities

     2,084        232  

 

(*)

Others include Godo Kaisha Oceanos 1 and etc., as of September 30, 2025 and December 31, 2024.

 

- 125 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Gain or loss from transactions with related parties are as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended September 30  

Related parties   

  

Account title

   2025     2024  

Associates

   W Service Network Co., Ltd.    Other income      27       —   
      Interest expenses      23       28  
      Fees expenses      235       —   
      Other expenses      763       509  
   Korea Credit Bureau Co., Ltd.    Interest expenses      4       —   
      Fees expenses      3,876       3,025  
      Other expenses      61       113  
   Korea Finance Security Co., Ltd.    Interest income      113       108  
      Interest expenses      1       3  
      Provision (Reversal) of allowance for credit loss      (23     (30
      Other expenses      19       19  
   LOTTE CARD Co., Ltd.    Interest income      939       749  
      Fees income      3,040       3,064  
      Other incomes      —        579  
      Interest expenses      1,839       3,124  
      Fees expenses      732       —   
      Provision (Reversal) of allowance for credit loss      (272     31  
      Gains on fair value hedged items      600    
      Losses on fair value hedged items      473       —   
   K BANK Co., Ltd.    Fees income      141       171  
      Fees expenses      3       —   
   Others (*)    Interest income      354       630  
      Fees income      29,178       50,530  
      Dividend income      —        3,712  
      Other income      5,256       2,387  
      Interest expenses      27       16,460  
      Other expenses      —        1,357  
      Provision of allowance for credit loss      (116     215  

 

(*)

Others include Win Mortgage Co.,Ltd. and etc., for the nine-month periods ended September 30, 2025 and 2024.

 

- 126 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Major loan transactions with related parties for the nine-month periods ended September 30, 2025 and 2024 are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  

Related parties

   Beginning
balance
     Loan      Collection      Others     Ending
balance (*)
 

Associates

   W Service Network Co., Ltd.      51        322        328        —        45  
   Korea Credit Bureau Co., Ltd.      1        2        3        —        —   
   Korea Finance Security Co., Ltd.      3,225        1,949        1,641        —        3,533  
   LOTTE CARD Co., Ltd.      27,913        —         13,213        (678     14,022  
   K BANK Co., Ltd.      18        200        196        —        22  
   Win Mortgage Co.,Ltd.      8        181        170        —        19  
   ARAM CMC CO.LTD      41        —         —         —        41  
   Godo Kaisha Oceanos 1      38,770        22,921        40,645        2,311       23,357  

 

(*)

Payments that occurred for business reasons among related parties are excluded and net increase or decrease was used for limited credit loan.

 

     For the nine-month period ended September 30, 2024  

Related parties

   Beginning
balance
     Loan      Collection      Others     Ending
balance (*)
 

Associates

   W Service Network Co., Ltd.      108        375        448        —        34  
   Korea Credit Bureau Co., Ltd.      1        2        2        —        —   
   Korea Finance Security Co., Ltd.      3,228        1,706        2,102        —        2,832  
   LOTTE CARD Co., Ltd.      12,209        275,580        262,209        (110     25,470  
   K BANK Co., Ltd.      54        246        272        —        27  
   Win Mortgage Co.,Ltd.      15        174        177        —        12  
   ARAM CMC CO.LTD      41        —         —         —        41  
   Godo Kaisha Oceanos 1      38,121        —         —         154       38,275  
   Woori ZIP 1      11,317        —         11,227        (90     —   
   Woori ZIP 2      16,063        —         15,936        (127     —   

 

(*)

Payments that occurred for business reasons among related parties are excluded and net increase or decrease was used for limited credit loan.

 

(4)

Details of changes in major deposits due to customers with related parties for the nine-month periods ended September 30, 2025 and 2024 are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  

Related parties

   Beginning
balance
     Increase      Decrease      Ending
balance (*)
 

Associates

   W Service Networks Co., Ltd      1,000        —         —         1,000  
   Win Mortgage Co.,Ltd.      1,387        2,373        2,202        1,558  
   Korea Credit Bureau Co., Ltd.      —         1,000        —         1,000  

 

(*)

Details of payment between related parties, demand deposit due to customers and etc. are excluded.

 

     For the nine-month period ended September 30, 2024  

Related parties

   Beginning
balance
     Increase      Decrease      Ending
balance (*)
 

Associates

   W Service Networks Co., Ltd      1,000        1,300        1,300        1,000  
  

Win Mortgage Co.,Ltd.

     600        1,929        800        1,729  

 

(*)

Details of payment between related parties, demand deposit due to customers and etc. are excluded.

 

(5)

There are no major borrowing transactions with related parties for the nine-month periods ended September 30, 2025 and 2024.

 

- 127 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(6)

Guarantees provided to the related parties are as follows (Unit: Korean Won in millions):

 

Warrantee

   September 30, 2025      December 31, 2024      Warranty  

Korea Finance Security Co., Ltd.

     327        635        Unused loan commitment  

Korea Credit Bureau Co., Ltd.

     35        34        Unused loan commitment  

W Service Network Co., Ltd.

     135        129        Unused loan commitment  

K BANK Co., Ltd.

     278        282        Unused loan commitment  

LOTTE CARD Co. Ltd.

     498,300        498,400        Unused loan commitment  

LOTTE CARD Co. Ltd.

     1,613        1,691       
Confirmed Foreign Currency
Payment Guarantee
 
 

Win Mortgage Co.,Ltd.

     31        42        Unused loan commitment  

Woori IMM Greean Net Zero Fund

     17,779        —         Unused loan commitment  

Woori GS West Street Strategic Solutions General Type Private Special Asset Investment Trust No.1

     15,459        —         Unused loan commitment  

Woori PGIF4 General Type Private Special Asset Investment Trust No.1

     5,226        —         Unused loan commitment  

As of September 30, 2025 and December 31, 2024, the recognized payment guarantee provisions are 273 million Won and 272 million Won, respectively, in relation to the guarantees provided to the related parties above.

 

- 128 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(7)

Amount of commitments with the related parties are as follows (Unit: Korean Won in millions):

 

Warrantee

   September 30, 2025      December 31, 2024      Warranty  

NH Woori Newdeal Growth Alpha Private Equity Fund 1

     10,878        15,906        Securities purchase commitment  

Samsung Together Korea IPPF private securities investment trust 3 [Equity-FoFs]

     990,000        990,000        Securities purchase commitment  

BTS 2nd Private Equity Fund

     1,854        1,854        Securities purchase commitment  

STASSETS FUND III

     1,500        3,000        Securities purchase commitment  

Synaptic Future Growth Private Equity Fund 1

     3,443        3,443        Securities purchase commitment  

IBK KIP Seongjang Dideemdol 1st Private Investment Limited Partnership

     4,664        4,664        Securities purchase commitment  

Woori Seoul Beltway Private Special Asset Fund No.1

     28,076        30,949        Securities purchase commitment  

Woori Oncorp Corporate support of Major Industry General Type Private Investment Trust 2

     454        60        Securities purchase commitment  

Woori Asset Global Partnership Fund No.5

     82,500        97,500        Securities purchase commitment  

JC Assurance No.2 Private Equity Fund

     1,351        1,351        Securities purchase commitment  

Crevisse Raim Impact 1st Startup Venture Specialist Private Equity Fund

     50        148        Securities purchase commitment  

Woori Real Estate Investment No. 1 Limited Liability Company

     7,100        7,100        Securities purchase commitment  

Woori Future Energy Private Special Asset Investment Trust(General) No.1

     33,600        33,600        Securities purchase commitment  

LOTTE CARD Co., Ltd.

     440,000        350,000        Derivative commitment  

Woori IMM Greean Net Zero Fund

     22,402        —         Securities purchase commitment  

Woori NH Co-Growth Private Equity Fund I

     75,000        —         Securities purchase commitment  

Woori PGIF4 General Type Private Special Asset Investment Trust No.1

     5,226        —         Securities purchase commitment  

Woori GS West Street Strategic Solutions General Type Private Special Asset Investment Trust No.1

     15,459        —         Securities purchase commitment  

 

- 129 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(8)

Major investment and Recovery transactions (Unit: Korean Won in millions):

Details of major investment and recovery transactions with related parties during nine-month periods ended September 30, 2025 are described in Note 12.(2). There are no other significant investment and recovery transactions.

 

     For the nine-month period
ended September 30, 2024
 

Related parties

   Investment
and others (*)
     Recovery
and others (*)
 

Woori Big Satisfaction Corporation MMF No. 1 (Government Bond)

     500,000        1,054,004  

 

(*)

Investment and recovery transactions of associates that are not accounted for as financial instruments at fair value through profit or loss are described in Note 12.(2).

 

(9)

Compensation for key management is as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended September 30  
       2025          2024    

Short-term employee salaries

     19,044        25,783  

Retirement benefit service costs

     732        871  

Share-based compensation

     15,649        7,700  
  

 

 

    

 

 

 

Total

     35,425        34,354  
  

 

 

    

 

 

 

Key management includes executives and directors of Woori Financial Group and major subsidiaries, and also includes CEO of other subsidiaries. Outstanding assets from transactions with key management amount to 2,998 million won and 3,523 million won, as of September 30, 2025 and December 31, 2024 respectively and with respect to the assets, the Group has not recognized any allowance nor related impairment loss due to credit losses. Also, liabilities from transaction with key management amount to 10,867 million won and 69,372 million won, respectively, as of September 30, 2025 and December 31, 2024.

 

- 130 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

36.

BUSINESS COMBINATION

 

(1)

Tongyang Life Insurance Co., Ltd.

 

  1)

General

The Group obtained approval from the Financial Services Commission on May 2, 2025, to include a subsidiary, and acquired 77.9% of the interest (excluding treasury shares; 75.3% including treasury shares) of Tongyang Life Insurance Co., Ltd. (“Tongyang Life”) on July 1, 2025, thereby obtaining control. The primary purpose of this business combination is to maximize synergy effects among consolidated subsidiaries and strengthen the non-banking business portfolio.

From the acquisition date (July 1, 2025) to the end of the current reporting period, Tongyang Life’s operating loss and net income reflected in the consolidated statement of comprehensive income amounted to 1,297 million Won and 13,971 million Won, respectively. Assuming that the acquisition of Tongyang Life had occurred at the beginning of the annual reporting period (January 1, 2025), Tongyang Life’s operating income and net income that would have been recognized in the consolidated statement of comprehensive income are estimated to be 98,757 million Won and 96,384 million Won, respectively.

 

  2)

Identifiable net assets

 

     (Unit: Korean Won in millions)
Amount
 

Assets

  

Cash and cash equivalents

     286,417  

Financial assets at fair value through profit or loss

     5,799,449  

Securities at fair value through other comprehensive income

     21,635,551  

Financial assets at amortized cost

     6,544,801  

Derivative assets

     172,326  

Investment properties

     426,509  

Premises and equipment

     115,287  

Intangible assets

     29,953  

Deferred tax assets

     130,646  

Investments in associates

     28,521  

Reinsurance contracts assets

     578,741  

Other assets

     53,754  
  

 

 

 

Sub-total

     35,801,955  
  

 

 

 

Liabilities

  

Insurance contract liabilities

     28,743,076  

Reinsurance contract liabilities

     10,900  

Investment contract liabilities

     3,474,425  

Financial liabilities at fair value through profit or loss

     256  

Financial liabilities at amortized cost

     1,100,627  

Derivative liabilities

     196,317  

Provisions

     41,393  

Other liabilities

     35,503  
  

 

 

 

Sub-total

     33,602,497  
  

 

 

 

Identifiable Net Assets Fair value (*)

     2,199,458  
  

 

 

 

 

(*)

The Group measured the identifiable assets and liabilities of the acquiree at their fair values as of the acquisition date for the purpose of allocating the consideration transferred.

If, within one year from the acquisition date, new information is obtained about facts and circumstances that existed at the acquisition date requiring adjustments to the amounts recognized at that date, or if additional provisions existing at the acquisition date need to be recognized, such adjustments will be accounted for in the business combination.

 

- 131 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  3)

Bargain purchase gain

A bargain purchase gain occurred as the fair value of identifiable net assets exceeded the consideration transferred.

 

     (Unit: Korean Won in millions)
Amount
 

Consideration transferred

     1,281,963  
Identifiable net assets fair value      2,199,458  
Non-controlling interests (*1)      236,994  

Hybrid securities (*2)

     406,310  

Bargain purchase gain (Goodwill) (*3)

     274,191  

 

(*1)

The non-controlling interests in Tongyang Life acquired during the current period were measured at the fair value based on the closing price at the acquisition date.

 

(*2)

It is a hybrid securities issued by Tongyang Life and classified as equity, which does not grant rights to a proportionate interest of the acquiree’s identifiable net assets, and was measured at fair value using the Hull-White valuation method with discount rates based on credit ratings, interest rate volatility, and exchange rates as input variables.

 

(*3)

Included in other non-operating income in the consolidated statement of comprehensive income.

 

  4)

Business combination costs

The Group incurred costs of 1,972 million Won related to the business combination, including legal fees and due diligence fees, which were recognized as fees and commissions expenses in the consolidated statement of comprehensive income.

 

  5)

Net cash outflows from the business combination

 

     (Unit: Korean Won in millions)
Amount
 

Consideration paid in cash

     1,281,963  

Cash and cash equivalents acquired

     286,417  
  

 

 

 

Less: Total

     995,546  
  

 

 

 

 

- 132 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

ABL Life Insurance Co., Ltd.

 

  1)

General

The Group obtained approval from the Financial Services Commission on May 2, 2025, to include a subsidiary, and acquired 100% of the interest of ABL Life Insurance Co., Ltd. (“ABL Life”) on July 1, 2025, thereby obtaining control. The primary purpose of this business combination is to maximize synergy effects among consolidated subsidiaries and strengthen the non-banking business portfolio.

From the acquisition date (July 1, 2025) to the end of the current reporting period, ABL Life’s operating income and net income reflected in the consolidated statement of comprehensive income amounted to 54,787 million Won and 38,755 million Won, respectively. Assuming that the acquisition of ABL Life had occurred at the beginning of the annual reporting period (January 1, 2025), ABL Life’s operating income and net income that would have been recognized in the consolidated statement of comprehensive income are estimated to be 120,238 million Won and 72,612 million Won, respectively.

 

  2)

Identifiable net assets

 

     (Unit: Korean Won in millions)
Amount
 

Assets

  

Cash and cash equivalents

     327,090  

Financial assets at fair value through profit or loss

     5,724,722  

Securities at fair value through other comprehensive income

     11,300,915  

Financial assets at amortized cost

     1,647,554  

Derivative assets

     31,506  

Investment properties

     154,006  

Premises and equipment

     329,899  

Intangible assets

     36,152  

Deferred tax assets

     305,354  

Reinsurance contracts assets

     7,704  

Other assets

     41,402  
  

 

 

 

Sub-total

     19,906,304  
  

 

 

 

Liabilities

  

Insurance contract liabilities

     18,324,194  

Reinsurance contract liabilities

     125,450  

Investment contract liabilities

     930  

Financial liabilities at fair value through profit or loss

     8,239  

Financial liabilities at amortized cost

     828,081  

Derivative liabilities

     27,827  

Provisions

     14,848  

Other liabilities

     4,970  
  

 

 

 

Sub-total

     19,334,539  
  

 

 

 

Identifiable Net Assets Fair value (*)

     571,765  
  

 

 

 

 

(*)

The Group measured the identifiable assets and liabilities of the acquiree at their fair values as of the acquisition date for the purpose of allocating the consideration transferred.

If, within one year from the acquisition date, new information is obtained about facts and circumstances that existed at the acquisition date requiring adjustments to the amounts recognized at that date, or if additional provisions existing at the acquisition date need to be recognized, such adjustments will be accounted for in the business combination.

 

- 133 -


WOORI FINANCIAL GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  3)

Bargain purchase gain

A bargain purchase gain occurred as the fair value of identifiable net assets exceeded the consideration transferred.

 

     (Unit: Korean Won in millions)
Amount
 

Consideration transferred

     264,946  
Identifiable net assets fair value      571,765  
Bargain purchase gain (*)      306,819  

 

(*)

Included in other non-operating income in the consolidated statement of comprehensive income.

 

  4)

Business combination costs

The Group incurred costs of 301 million Won related to the business combination, including legal fees and due diligence fees, which were recognized as fees and commissions expenses in the consolidated statement of comprehensive income.

 

  5)

Net cash inflows from the business combination

 

     (Unit: Korean Won in millions)
Amount
 

Consideration paid in cash

     264,946  

Cash and cash equivalents acquired

     327,090  
  

 

 

 

Less: Total

     62,144  
  

 

 

 

 

37.

EVENTS AFTER THE REPORTING PERIOD

On October 24, 2025, the Group’s Board of Directors has declared to pay a quarterly dividend of 200 Won per share (total dividend of 146,804 million Won), with the record date set as of November 10, 2025. Dividends will be paid in November 28, 2025.

 

- 134 -

EX-99.2 3 d61394dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

WOORI FINANCIAL GROUP INC.

CONDENSED SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF AND FOR THE THREE-MONTH AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024


WOORI FINANCIAL GROUP INC.

 

     Page(s)  

Independent Auditors’ Review Report

     1-2  

Separate Interim Financial Statements

  

Separate Interim Statements of Financial Position

     4  

Separate Interim Statements of Comprehensive Income

     5  

Separate Interim Statements of Changes in Equity

     6  

Separate Interim Statements of Cash Flows

     7  

Notes to the Separate Interim Financial Statements

     8-38  

 


Independent Auditors’ Review Report

Based on a report originally issued in Korean

To the Board of Directors and Shareholders of Woori Financial Group Inc.

Reviewed Financial Statements

We have reviewed the accompanying condensed separate interim financial statements of Woori Financial Group Inc. (the “Company”), which comprise the condensed separate interim statement of financial position as of September 30, 2025, the condensed separate interim statements of comprehensive income for the three-month and nine-month periods ended September 30, 2025 and 2024, the condensed separate interim statements of changes in equity and cash flows for the nine-month periods ended September 30, 2025 and 2024 and notes, comprising of material accounting policy information and other explanatory information.

Management’s Responsibility

Management is responsible for the preparation and fair presentation of these condensed separate interim financial statements in accordance with Korean International Financial Reporting Standards (“K-IFRS”) No.1034 Interim Financial Reporting, and for such internal control as management determines is necessary to enable the preparation of the condensed separate interim financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Review Responsibility

Our responsibility is to issue a report on these condensed separate interim financial statements based on our reviews.

We conducted our reviews in accordance with the Review Standards for Quarterly and Semiannual Financial Statements established by the Securities and Futures Commission of the Republic of Korea. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Korean Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our reviews, nothing has come to our attention that causes us to believe the accompanying condensed separate interim financial statements referred to above do not present fairly, in all material respects, in accordance with K-IFRS No.1034 Interim Financial Reporting.

 

- 1 -


Other Matters

The separate statement of financial position of the Company as of December 31, 2024, and the related separate statements of comprehensive income, changes in equity and cash flows for the year then ended, which are not accompanying this report, were audited by us in accordance with Korean Standards on Auditing and our report thereon, dated March 5, 2025, expressed an unqualified opinion. The accompanying separate statement of financial position of the Company as of December 31, 2024, presented for comparative purposes, is not different from that audited by us from which it was derived in all material respects.

The procedures and practices utilized in the Republic of Korea to review such condensed separate interim financial statements may differ from those generally accepted and applied in other countries.

/s/ KPMG Samjong Accounting Corp.

Seoul, Korea

November 14, 2025

 

This report is effective as of November 14, 2025, the review report date. Certain subsequent events or circumstances, which may occur between the review report date and the time of reading this report, could have a material impact on the accompanying condensed separate interim financial statements and notes thereto. Accordingly, the readers of the review report should understand that the above review report has not been updated to reflect the impact of such subsequent events or circumstances, if any.

 

- 2 -


WOORI FINANCIAL GROUP INC.

SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF AND FOR THE THREE-MONTH AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024

The accompanying condensed separate interim financial statements including all footnote disclosures were prepared by, and are the responsibility of, the management of Woori Financial Group Inc.

Jong Yong Yim

President and Chief Executive Officer

Main Office Address: (Address) 51, Sogong-ro, Jung-gu, Seoul

(Phone Number) 02-2125-2000

 

- 3 -


WOORI FINANCIAL GROUP INC.

SEPARATE INTERIM STATEMENTS OF FINANCIAL POSITION

AS OF SEPTEMBER 30, 2025 (UNAUDITED) AND DECEMBER 31, 2024

     September 30,
2025
     December 31,
2024
 
               
     (Korean Won in millions)  
ASSETS      

Cash and cash equivalents (Notes 5 and 26)

     362,450        1,185,912  

Financial assets at fair value through other comprehensive income (“FVTOCI”) (Notes 6 and 8)

     563,461        553,518  

Loans and other financial assets at amortized cost (Notes 4, 7, 8 and 26)

     797,107        204,431  

Investments in subsidiaries (Notes 9 and 26)

     25,609,573        24,206,017  

Premises and equipment

     2,868        5,304  

Intangible assets

     3,136        3,308  

Net defined benefit asset (Note 13)

     —         1,378  

Current tax assets

     26,295        33,120  

Deferred tax assets

     3,089        4,379  

Other assets (Note 10)

     159        155,670  
  

 

 

    

 

 

 
Total assets      27,368,138        26,353,037  
  

 

 

    

 

 

 
LIABILITIES      

Debentures (Notes 4, 8 and 11)

     2,667,134        2,037,567  

Provisions (Note 12)

     1,883        1,252  

Net defined benefit liability (Note 13)

     2,869        —   

Current tax liabilities

     618,559        84,701  

Other financial liabilities (Notes 4, 8, 14 and 26)

     80,803        76,382  

Other liabilities (Note 14)

     6,244        404  
  

 

 

    

 

 

 
Total liabilities      3,377,492        2,200,306  
  

 

 

    

 

 

 
EQUITY (Note 15)      

Capital stock

     3,802,676        3,802,676  

Hybrid securities

     3,510,737        3,810,225  

Capital surplus

     8,120,236        11,120,236  

Other equity

     5,697        (1,189

Retained earnings

     8,551,300        5,420,783  
  

 

 

    

 

 

 
Total equity      23,990,646        24,152,731  
  

 

 

    

 

 

 
Total liabilities and equity      27,368,138        26,353,037  
  

 

 

    

 

 

 

The accompanying notes are part of these condensed separate interim financial statements.

 

- 4 -


WOORI FINANCIAL GROUP INC.

SEPARATE INTERIM STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE-MONTH AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     Periods ended September 30, 2025     Periods ended September 30, 2024  
     Three-month     Nine-month     Three-month     Nine-month  
     (Korean Won in millions, except for earnings per share data)  

Interest income

     3,311       24,939       13,487       42,235  

Interest expense

     (18,749     (53,771     (13,339     (35,906
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) (Notes 17 and 26)

     (15,438     (28,832     148       6,329  

Fees and commissions income

     417       1,293       406       1,219  

Fees and commissions expense

     (6,777     (20,419     (4,870     (14,531
  

 

 

   

 

 

   

 

 

   

 

 

 

Net fees and commissions loss (Notes 18 and 26)

     (6,360     (19,126     (4,464     (13,312

Dividend income (Notes 19 and 26)

     6,522       1,441,940       6,390       1,202,111  

Reversal (Provision) of impairment losses due to credit loss (Notes 20 and 26)

     87       (28     448       6  

General and administrative expenses (Notes 21 and 26)

     (22,977     (63,125     (16,654     (51,048
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (expense)

     (38,166     1,330,829       (14,132     1,144,086  

Non-operating income (expense) (Note 22)

     (151,615     (151,602     (98     (161

Net income (expense) before income tax expense

     (189,781     1,179,227       (14,230     1,143,925  

Income tax income (expense) (Note 23)

     1,130       918       223       (435

Net income (loss)

     (188,651     1,180,145       (14,007     1,143,490  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net gain on valuation of equity securities at FVTOCI (Note 15)

     330       7,318       4,488       8,496  

Remeasurement loss related to defined benefit plan (Note 13 and 15)

     (64     (1,165     (230     (1,213
  

 

 

   

 

 

   

 

 

   

 

 

 

Items that will not be reclassified to profit or loss:

     266       6,153       4,258       7,283  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income, net of tax

     266       6,153       4,258       7,283  

Total comprehensive income (loss)

     (188,385     1,186,298       (9,749     1,150,773  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (Loss) per share (Notes 15 and 24)

        

Basic and diluted earnings (loss) per share (Unit: In Korean Won)

     (308     1,447       (78     1,375  

The accompanying notes are part of these condensed separate interim financial statements.

 

- 5 -


WOORI FINANCIAL GROUP INC.

SEPARATE INTERIM STATEMENTS OF CHANGES IN EQUITY

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     Capital
stock
     Capital
surplus
    Hybrid
securities
    Other
equity
    Retained
earnings
    Total
equity
 
     (Korean Won in millions)  

January 01, 2024

     3,802,676        11,120,236       3,610,953       (7,871     5,475,004       24,000,998  

Total comprehensive income

             

Net income

     —         —        —        —        1,143,490       1,143,490  

Net gain on valuation of equity securities at FVTOCI

     —         —        —        8,496       —        8,496  

Remeasurement loss related to defined benefit plan

     —         —        —        (1,213     —        (1,213

Transactions with owners

             

Dividends to common stocks

     —         —        —        —        (748,526     (748,526

Issuance of hybrid securities

     —         —        797,914       —        —        797,914  

Dividends to hybrid securities

     —         —        —        —        (119,025     (119,025

Redemption of hybrid securities

     —         —        (498,783     (1,217     —        (500,000

Acquisition of treasury stocks

     —         —        —        (136,688     —        (136,688

Retirement of treasury stocks

     —         —        —        136,688       (136,688     —   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

September 30, 2024 (Unaudited)

     3,802,676        11,120,236       3,910,084       (1,805     5,614,255       24,445,446  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

January 01, 2025

     3,802,676        11,120,236       3,810,225       (1,189     5,420,783       24,152,731  

Total comprehensive income

             

Net income

     —         —        —        —        1,180,145       1,180,145  

Net gain on valuation of equity securities at FVTOCI

     —         —        —        7,318       —        7,318  

Remeasurement loss related to defined benefit plan

     —         —        —        (1,165     —        (1,165

Transactions with owners

             

Dividends to common stocks

     —         —        —        —        (784,307     (784,307

Issuance of hybrid securities

     —         —        398,789       —        —        398,789  

Dividends to hybrid securities

     —         —        —        —        (112,865     (112,865

Redemption of hybrid securities

     —         —        (698,277     (1,723     —        (700,000

Transfer of redemption loss of hybrid securities to retained earnings

     —         —        —        2,456       (2,456     —   

Acquisition of treasury stocks

     —         —        —        (150,000     —        (150,000

Retirement of treasury stocks

     —         —        —        150,000       (150,000     —   

Transfer to retained earnings

     —         (3,000,000     —        —        3,000,000       —   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

September 30, 2025 (Unaudited)

     3,802,676        8,120,236       3,510,737       5,697       8,551,300       23,990,646  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are part of these condensed separate interim financial statements.

 

- 6 -


WOORI FINANCIAL GROUP INC.

SEPARATE INTERIM STATEMENTS OF CASH FLOWS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month periods ended
September 30
 
     2025     2024  
     (Korean Won in millions)  

Cash flows from operating activities:

    

Net income

  

 

1,180,145

 

 

 

1,143,490

 

Adjustments to net income:

    

Income tax expense (income)

  

 

(918

 

 

435

 

Interest income

  

 

(24,939

 

 

(42,235

Interest expense

  

 

53,771

 

 

 

35,906

 

Dividend income

  

 

(1,441,940

 

 

(1,202,111

  

 

 

   

 

 

 
  

 

(1,414,026

 

 

(1,208,005

  

 

 

   

 

 

 

Adjustments for profit/loss items not involving cash flows:

    

Provision (Reversion) of impairment losses due to credit loss

  

 

28

 

 

 

(6

Retirement benefit

  

 

4,940

 

 

 

2,744

 

Depreciation and amortization

  

 

4,171

 

 

 

4,415

 

Gain on disposal of premises and equipment, intangible assets and other assets

  

 

(4

 

 

(7

Impairment of investments in subsidiaries

  

 

150,975

 

 

 

— 

 

  

 

 

   

 

 

 
  

 

160,110

 

 

 

7,146

 

  

 

 

   

 

 

 

Changes in operating assets and liabilities:

    

Loans and other financial assets at amortized cost

  

 

(11,256

 

 

(34,010

Other assets

  

 

123

 

 

 

(108

Net defined benefit liability

  

 

(2,275

 

 

645

 

Other financial liabilities

  

 

13,696

 

 

 

30,408

 

Other liabilities

  

 

5,840

 

 

 

468

 

  

 

 

   

 

 

 
  

 

6,128

 

 

 

(2,597

  

 

 

   

 

 

 

Interest income received

  

 

27,102

 

 

 

43,084

 

Interest expense paid

  

 

(50,958

 

 

(33,347

Dividends received

  

 

1,442,188

 

 

 

1,202,132

 

Income tax paid

  

 

(2,077

 

 

(2,056

  

 

 

   

 

 

 
  

 

1,416,255

 

 

 

1,209,813

 

  

 

 

   

 

 

 

Net cash provided by operating activities

  

 

1,348,612

 

 

 

1,149,847

 

  

 

 

   

 

 

 

Cash flows from investing activities:

    

Net decrease (increase) on other investment assets

  

 

(50,000

 

 

14,000

 

Acquisition of investments in subsidiaries

  

 

(1,399,143

 

 

(473,807

Increase in advance payments related to investments in subsidiaries

  

 

— 

 

 

 

(155,388

Acquisition of financial assets at FVTOCI

  

 

(150,000

 

 

— 

 

Disposal of financial assets at FVTOCI

  

 

150,000

 

 

 

— 

 

Acquisition of premises and equipment

  

 

(142

 

 

(221

Acquisition of intangible assets

  

 

(410

 

 

(303

Decrease on guarantee deposits for leases

  

 

— 

 

 

 

37

 

  

 

 

   

 

 

 
  

 

(1,449,695

 

 

(615,682

  

 

 

   

 

 

 

Cash flows from financing activities:

    

Issuance of debentures

  

 

938,401

 

 

 

299,451

 

Redemption of debentures

  

 

(310,000

 

 

(150,000

Issuance of hybrid securities

  

 

398,789

 

 

 

797,914

 

Redemption of hybrid securities

  

 

(700,000

 

 

(500,000

Acquisition of treasury stocks

  

 

(150,000

 

 

(136,688

Redemption of lease liabilities

  

 

(2,397

 

 

(2,245

Dividends paid to hybrid securities

  

 

(112,865

 

 

(119,025

Dividends paid

  

 

(784,307

 

 

(748,526

  

 

 

   

 

 

 
  

 

(722,379

 

 

(559,119

  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

  

 

(823,462

 

 

(24,954

Cash and cash equivalents, beginning of the period

  

 

1,185,912

 

 

 

289,507

 

  

 

 

   

 

 

 

Cash and cash equivalents, end of the period (Note 5)

  

 

362,450

 

 

 

264,553

 

  

 

 

   

 

 

 

The accompanying notes are part of these condensed separate interim financial statements.

 

- 7 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

1.

GENERAL

 

(1)

Summary of the parent company

Woori Financial Group, Inc. (hereinafter referred to the “Company”) is primarily aimed at controlling subsidiaries that operate in the financial industry or those that are closely related to the financial industry through the ownership of shares and was established on January 11, 2019 under the Financial Holding Company Act through the comprehensive transfer with shareholders of Woori Bank, Woori FIS Co., Ltd., Woori Finance Research Institute Co., Ltd., Woori Credit Information Co., Ltd., Woori Fund Services Co., Ltd. and Woori Private Equity Asset Management Co. Ltd. The headquarters of the Company is located at 51, Sogong-ro, Jung-gu, Seoul, Korea, and the capital is 3,802,676 million Won. The Company’s stocks were listed on the Korea Exchange on February 13, 2019, and its American Depository Shares (“ADS”) are also being traded as the underlying common stock on the New York Stock Exchange since the same date.

The details of stock transfer from the Company and subsidiaries as of incorporation are as follows (Unit: Number of shares):

 

Stock transfer company

   Total number of
issued shares
     Exchange ratio
per share
     Number of Parent
company’s stocks
 

Woori Bank

     676,000,000        1        676,000,000  

Woori FIS Co., Ltd.

     4,900,000        0.2999708        1,469,857  

Woori Finance Research Institute Co., Ltd.

     600,000        0.1888165        113,289  

Woori Credit Information Co., Ltd.

     1,008,000        1.1037292        1,112,559  

Woori Fund Service Co., Ltd.

     2,000,000        0.4709031        941,806  

Woori Private Equity Asset Management Co., Ltd.

     6,000,000        0.0877992        526,795  

As of August 1, 2019, the Company acquired a 73% interest in Tongyang Asset Management Co., Ltd. and changed the name to Woori Asset Management Corp. Also, as of August 1, 2019, the Company gained 100% control of ABL Global Asset Management Co., Ltd., added it as a consolidated subsidiary and changed the name to Woori Global Asset Management Co., Ltd. on December 6, 2019.

The Company paid 598,391 million Won in cash and 42,103,377 new shares of the Company to acquire 100% interest of Woori Card Co., Ltd. from its subsidiary Woori Bank on September 10, 2019. On the same date, the Company also acquired 59.8% interest of Woori Investment Bank Co., Ltd. from Woori Bank with 392,795 million Won in cash.

As of December 30, 2019, the Company acquired 67.2% interests (excluding treasury stock, 51.0% when including treasury stock) in Woori Asset Trust Co. (formerly Kukje Asset Trust Co.) In addition, as of March 31, 2023, the Company acquired an additional 28.1% interests in Woori Asset Trust Co. (excluding treasury stock, 21.3% when including treasury stock).

As of December 10, 2020, the Company acquired 76.8% interests (excluding treasury stock, 74.0% when including treasury stock) in Woori Financial Capital Co., Ltd. (formerly Aju Capital Co., Ltd.). In addition, as of April 15, 2021, the Company acquired an additional 13.3% interests in Woori Financial Capital Co., Ltd. (excluding treasury stock, 12.9% in the case of including treasury stock), and as of May 24, 2021, the Company additionally acquired treasury stock (3.6%) which Woori Financial Capital possessed.

As of March 12, 2021, the Company paid 113,238 million Won in cash to acquire 100% interests on Woori Savings Bank from Woori Financial Capital Co., Ltd., our subsidiary.

As of August 10, 2021, the Company paid 5,792,866 new shares of the Company to the shareholders of Woori Financial Capital Co., Ltd. (excluding the Company) through comprehensive stock exchange and acquired residual interest (9.5%) of Woori Financial Capital Co., Ltd., to make it a wholly owned subsidiary.

As of January 7, 2022, Woori Financial F&I Co., Ltd., an investment company for non-performing loans and restructuring companies, was established (100% stock, 200 billion Won in stock payments) and included as a subsidiary.

 

- 8 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

As of March 23, 2023, the Company acquired 53.9% interests in Woori Venture Partners Co., Ltd. (formerly Daol Investment Co., Ltd.) (excluding treasury stock, 52.0% in the case of including treasury stock). In addition, as of May 30, 2023, the Company additionally acquired treasury stock held by Woori Venture Partners Co., Ltd. (3.5%).

As of August 8, 2023, the Company paid 22,541,465 new shares of the Company to the shareholders of Woori Investment Bank Co., Ltd. (excluding the Company) through comprehensive stock exchange and acquired residual interest (41.3%) of Woori Investment Bank Co., Ltd., to make it a wholly owned subsidiary. In addition, on the same day, the Company paid 9,933,246 new shares of the Company to the shareholders of Woori Venture Partners Co., Ltd. (excluding the Company) through comprehensive stock exchange and acquired residual interest (44.5%) of Woori Venture Partners Co., Ltd., to make it a wholly owned subsidiary.

As of January 29, 2024, the Company owned interest (77.5%) of Woori Asset Management Corp, as a result of merger with Woori Asset Management Corp (surviving company) and Woori Global Asset Management Co., Ltd. (dissolution company), which was liquidated. As of March 29, 2024, the Company acquired residual interest (22.5%) of Woori Asset Management Corp, to make it a wholly owned subsidiary.

On March 25, 2024, the Company participated in the capital increase and acquired the 1,062,045 shares (96.7% after acquiring shares, 79.4% including treasury shares) of Woori Asset Trust Co., Ltd. Additionally, on March 29, 2024, Woori Asset Trust Co., Ltd. conducted a complete retirement of its 738,000 treasury shares. In addition, as of April 8, 2024, the Company additionally acquired minority interests (2.0%) of Woori Asset Trust Co., Ltd.. Afterward, the Company additionally acquired minority interests (0.9%) of Woori Asset Trust Co., Ltd. as of November 19, 2024.

On August 1, 2024, The Company owned 97.1% interest in merged securities firm as a result of merger between Korea Foss Securities (the surviving company) and Woori Investment Bank Co., Ltd. (dissolution company), and acquired an additional 2.3% out of the remaining interest. The merged securities company also changed its name to Woori Investment Securities Co., Ltd.

On July 1, 2025, the Company acquired 77.9% of the shares (excluding treasury shares, 75.3% including treasury shares) of Tongyang Life Insurance Co., Ltd. and 100% of the shares of ABL Life Insurance Co., Ltd. and included them as subsidiaries.

On July 31, 2025, the Company acquired the residual interest (0.41%) of Woori Asset Trust Co., Ltd., to make it a wholly owned subsidiary.

 

2.

BASIS OF PREPARATION AND MATERIAL ACCOUNTING POLICIES

The Company’s financial statements are condensed interim financial statements prepared in accordance with K-IFRS 1034, Interim Financial Reporting for some of periods in which the annual separate financial statements belong. They are also separate financial statements prepared in accordance with K-IFRS 1027 Separate Financial Statements. It is necessary to use the Company’s annual separate financial statements for the year ended December 31, 2024 for understanding of the accompanying condensed interim financial statements.

The accompanying condensed interim financial statements contain less information compared to the information required in the annual financial statements. Selective footnotes include explanations of transactions or events that are significant for understanding the changes in the financial position and performance of the Company since the end of the previous annual reporting period.

 

(1)

From the accounting period beginning on January 1, 2025, the Company has newly applied the following standards and interpretations.

 

  1)

Amendments to K-IFRS 1021 ‘The Effects of Changes in Foreign Exchange Rates’ and K-IFRS 1101 ‘First-time Adoption of International Financial Reporting Standards’ – Lack of Exchangeability

When an entity estimates a spot exchange rate because exchangeability between two currencies is lacking, the entity shall disclose related information. The amendments do not have a significant impact on the financial statements.

 

- 9 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

The details of K-IFRSs that have been issued and published since January 1, 2025 but have not yet reached the effective date are as follows:

 

  1)

Amendments to K-IFRS 1109 ‘Financial Instruments’, K-IFRS 1107 ‘Financial Instruments: Disclosures’

K-IFRS 1109 ‘Financial Instruments’ and K-IFRS 1107 ‘Financial Instruments: Disclosures’ have been amended to respond to recent questions arising in practice, and to include new requirements. The amendments should be applied for annual periods beginning on or after January 1, 2026, and earlier application is permitted. The company is currently reviewing the impact of this amendment on the financial statements.

 

   

clarify the date of recognition and derecognition of some financial assets and liabilities, with a new exception for some financial liabilities settled through an electronic cash transfer system;

 

   

clarify and add further guidance for assessing whether a financial asset meets the solely payments of principal and interest (SPPI) criterion;

 

   

add new disclosures of impact on the entity and the extent to which the entity is exposed for each type of financial instruments if the timing or amount of contractual cash flow changes due to amendment of contract term; and

 

   

update the disclosures for equity instruments designated at fair value through other comprehensive income (FVOCI).

 

  2)

Annual Improvements to K-IFRS – ‘Volume 11’

Annual Improvements to K-IFRS – ‘Volume 11’ should be applied for annual periods beginning on or after January 1, 2026, and earlier application is permitted. The Company does not expect the amendments to have a significant impact on the financial statements.

 

   

K-IFRS 1101 ‘First-time Adoption of International Financial Reporting Standards’: Hedge accounting by a first-time adopter

 

   

K-IFRS 1107 ‘Financial Instruments: Disclosures’: Gain or loss on derecognition, and implementation guidance

 

   

K-IFRS 1109 ‘Financial Instruments’: Derecognition of lease liabilities and definition of transaction price

 

   

K-IFRS 1110 ‘Consolidated Financial Statements’: Determination of a ‘de facto agent’

 

   

K-IFRS 1007 ‘Statement of Cash Flows’: Cost method

 

(3)

Material accounting policies and method of computation used in the preparation of the condensed interim financial statements are consistent with those of the annual financial statements for the year ended December 31, 2024, except for the one described below.

 

   

Income tax expense

Income tax expense for the interim period is recognized based on the weighted average annual income tax rate expected for the expected gross annual profit. The estimated average annual tax rate is applied to the pre-tax income.

 

3.

MATERIAL ACCOUNTING ESTIMATES AND ASSUMPTIONS

The management shall make judgements, estimates and assumptions that affect the application of accounting policies and assets, liabilities, revenues and expenses in preparing condensed interim financial statements. Therefore, the actual results may differ from these estimates.

The important judgements by the management excluding the estimation methods used to determine corporate income tax expense on accounting policies and the main sources of estimation uncertainty for preparing condensed interim financial statements are identical to ones used in the Company’s annual separate financial statements for the year ended December 31, 2024.

 

- 10 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

4.

RISK MANAGEMENT

The Company is exposed to various risks that may arise from its operating activities and credit risk, market risk and liquidity risk are the main types of risks. In order to manage such risks, the Risk Management Department analyzes, assesses, and establishes risk management standards, including policies, guidelines, management systems and decision-making to ensure sound management of the Company.

The Risk Management Committee, Chief Risk Officer (“CRO”) and the Risk Management Department are operated as risk management organizations. The Board of Directors operates the Risk Management Committee, composed of nonexecutive directors for professional risk management. The Risk Management Committee performs as the top decision-making body for risk management by establishing fundamental risk management policies that are consistent with the Company’s management strategy and by determining the Company’s acceptable level of risk.

CRO assists the Risk Management Committee and operates the Company Risk Management Council, which is composed of the risk management managers of the subsidiaries, to periodically check and improve the external environment and the Company’s risk burden. The Risk Management Department which is independently structured, controls the risk management matter of the Company and reports key risks and assists decision-making.

 

(1)

Credit risk

Credit risk represents the possibility of financial losses incurred due to the refusal of the transaction or when the counterparty fails to fulfill its contractual obligations. The goal of credit risk management is to maintain the Company’s credit risk exposure to a permissible degree and to optimize its rate of return considering such credit risk.

 

  1)

Credit risk management

The Company measures expected loss on assets subject to credit risk management and uses it as a management indicator.

 

  2)

Maximum exposure

The maximum exposure to credit risk is as follows (Unit: Korean Won in millions):

 

         September 30, 2025      December 31, 2024  

Loans and other financial assets at amortized cost

  Government      1        1  
  Banks      739,737        165,144  
  Corporates      57,369        39,286  
    

 

 

    

 

 

 
 

Total

     797,107        204,431  
  

 

 

    

 

 

 

 

- 11 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  a)

Credit risk exposure by geographical areas

The following tables analyze credit risk exposure by geographical areas (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  
     Korea      Korea  

Loans and other financial assets at amortized cost

     797,107        204,431  

 

  b)

Credit risk exposure by industries

The following tables analyze credit risk exposure by industries, which are finance and insurance, and others in accordance with the Korea Standard Industrial Classification Code as of September 30, 2025 and December 31, 2024 (Unit: Korean Won in millions):

 

     September 30, 2025  
     Finance and
insurance
     Others      Total  

Loans and other financial assets at amortized cost

     796,204        903        797,107  

 

     December 31, 2024  
     Finance and
insurance
     Others      Total  

Loans and other financial assets at amortized cost

     203,262        1,169        204,431  

 

  3)

Credit risk exposure

The maximum exposure to credit risk by asset quality as of September 30, 2025 and December 31, 2024 is as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total      Loss
allowance
    Total, net  
Financial assets    Above
appropriate
credit rating
(*1)
     Less than a
limited
credit rating
(*2)
     Above
appropriate
credit
rating (*1)
     Less than a
limited
credit rating
(*2)
 

Loans and other financial assets at amortized cost

     797,191        —         —         —         —         797,191        (84     797,107  

Government

     1        —         —         —         —         1        —        1  

Banks

     739,821        —         —         —         —         739,821        (84     739,737  

Corporates

     57,369        —         —         —         —         57,369        —        57,369  

General business

     57,369        —         —         —         —         57,369        —        57,369  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     797,191        —         —         —         —         797,191        (84     797,107  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

(*1) Credit grade of corporates are AAA ~ BBB.

(*2) Credit grade of corporates are BBB- ~ C.

 

     December 31, 2024  
     Stage 1      Stage 2      Stage 3      Total      Loss
allowance
    Total, net  
Financial assets    Above
appropriate
credit rating
(*1)
     Less than a
limited
credit rating
(*2)
     Above
appropriate
credit
rating (*1)
     Less than a
limited
credit rating
(*2)
 

Loans and other financial assets at amortized cost

     204,487        —         —         —         —         204,487        (56     204,431  

Government

     1        —         —         —         —         1        —        1  

Banks

     165,200        —         —         —         —         165,200        (56     165,144  

Corporates

     39,286        —         —         —         —         39,286        —        39,286  

General business

     39,286        —         —         —         —         39,286        —        39,286  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     204,487        —         —         —         —         204,487        (56     204,431  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

(*1) Credit grade of corporates are AAA ~ BBB.

(*2) Credit grade of corporates are BBB- ~ C.

 

- 12 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Market risk

Market risk is the possible risk of loss arising from trading position and non-trading position as a result of the volatility of market factors such as interest rates, stock prices and foreign exchange rates, and the Company’s main market risk is interest rate risk.

The Company estimates and manages risks related to changes in interest rate due to the difference in the maturities of interest-bearing assets and liabilities and discrepancies in the terms of interest rates.

 

(3)

Liquidity risk

Liquidity risk refers to the risk that the Company may encounter difficulties in meeting obligations from its financial liabilities.

 

  1)

Liquidity risk management

Liquidity risk management is to prevent damages from potential liquidity shortages with effective risk management that could arise from mismatching the maturity of assets and liabilities or unexpected cash outflows. The financial liabilities in the statement of financial position that are relevant to liquidity risk are incorporated within the scope of risk management.

The Company manages liquidity risk through various cash flows analysis (i.e. based on remaining maturity and contract period, etc.).

 

  2)

Maturity analysis of non-derivative financial liabilities

Cash flows of principals and interests by remaining contractual maturities of non-derivative financial liabilities are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Within 3
months
     4 to 6
months
     7 to 9
months
     10 to 12
months
     1 to 5
years
     Over 5
years
     Total  

Debentures

     18,503        98,278        177,491        324,873        2,156,505        61,035        2,836,685  

Lease liabilities

     803        184        86        75        317        —         1,465  

Other financial liabilities(*)

     10,029        6,315        2,063        —         60,956        —         79,363  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     29,335        104,777        179,640        324,948        2,217,778        61,035        2,917,513  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

It does not include lease liabilities.

 

     December 31, 2024  
     Within 3
months
     4 to 6
months
     7 to 9
months
     10 to 12
months
     1 to 5
years
     Over
5 years
     Total  

Debentures

     14,965        114,700        222,634        12,083        1,770,174        62,019        2,196,575  

Lease liabilities

     778        776        772        769        328        —         3,423  

Other financial liabilities(*)

     19,176        —         8,768        281        44,798        —         73,023  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     34,919        115,476        232,174        13,133        1,815,300        62,019        2,273,021  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

It does not include lease liabilities.

 

  3)

Maturity analysis of derivative financial liabilities

There are no derivative financial liabilities measured at fair value through profit or loss as of September 30, 2025 and December 31, 2024.

 

- 13 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

5.

CASH AND CASH EQUIVALENTS

Details of cash and cash equivalents are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Demand deposits

     12,450        11,912  

Fixed deposits

     350,000        1,174,000  
  

 

 

    

 

 

 

Total

     362,450        1,185,912  
  

 

 

    

 

 

 

 

6.

FINANCIAL ASSETS AT FVTOCI

 

(1)

Details of financial assets at FVTOCI as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

    

Issuer

   September 30, 2025      December 31, 2024  

Hybrid securities

  

Woori Card Co., Ltd.

     363,730        357,093  
  

Woori Financial Capital Co., Ltd.

     199,731        196,425  
     

 

 

    

 

 

 
  

Total

     563,461        553,518  
     

 

 

    

 

 

 

 

(2)

Details of equity securities designated as financial assets at FVTOCI as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

    

Issuer

   September 30, 2025      December 31, 2024  

Investment for political purpose

   Woori Card Co., Ltd.      363,730        357,093  
   Woori Financial Capital Co., Ltd.      199,731        196,425  
     

 

 

    

 

 

 
  

Total

     563,461        553,518  
     

 

 

    

 

 

 

 

7.

LOANS AND OTHER FINANCIAL ASSETS AT AMORTIZED COST

 

(1)

Details of loans and other financial assets at amortized cost as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Due from banks

     149,916        99,944  

Other financial assets

     647,191        104,487  
  

 

 

    

 

 

 

Total

     797,107        204,431  
  

 

 

    

 

 

 

 

(2)

Details of due from banks are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Due from banks in local currency:

     

Due from depository banks

     150,000        100,000  

Loss allowance

     (84      (56
  

 

 

    

 

 

 

Total

     149,916        99,944  
  

 

 

    

 

 

 

 

- 14 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Changes in the allowance for credit losses and gross carrying amount of due from banks are as follows (Unit: Korean Won in millions):

 

  1)

Allowance for credit losses

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     (56      —         —         (56

Provision of allowance for credit loss

     (28      —         —         (28
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

          (84      —         —              (84
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     (654      —         —         (654

Reversal of allowance for credit loss

     6        —         —         6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

         (648      —         —            (648
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  2)

Gross carrying amount

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     100,000        —         —         100,000  

Net increase

     50,000        —         —         50,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

       150,000        —         —           150,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     1,074,000        —         —         1,074,000  

Net increase

     (14,000      —         —         (14,000
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     1,060,000        —         —         1,060,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(4)

Details of other financial assets are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Receivables

     641,346        95,857  

Accrued income

     3,685        6,520  

Lease deposits

     2,159        2,109  

Other assets

     1        1  
  

 

 

    

 

 

 

Total

     647,191        104,487  
  

 

 

    

 

 

 

 

(5)

Changes in the allowances for credit losses and gross carrying amount of other financial assets are as follows (Unit: Korean Won in millions):

 

  1)

Allowance for credit losses

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     —         —         —         —   

Provision of allowance for credit loss

     —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     (9      —         —         (9

Provision of allowance for credit loss

     —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     (9      —         —         (9
  

 

 

    

 

 

    

 

 

    

 

 

 

 

- 15 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

  2)

Gross carrying amount

 

     For the nine-month period ended September 30, 2025  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     104,487        —         —         104,487  

Net increase

     542,704        —         —         542,704  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     647,191        —         —         647,191  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Stage 1      Stage 2      Stage 3      Total  

Beginning balance

     31,478        —         —         31,478  

Net increase

     286,489        —         —         286,489  
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

     317,967        —         —         317,967  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

8.

FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES

 

(1)

The fair value hierarchy

The fair value hierarchy is determined by the levels of judgment involved in estimating fair values of financial assets and liabilities. The specific financial instruments characteristics and market condition such as volume of transactions and transparency are reflected to the market observable inputs. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities. The Company maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring the fair value of its financial assets and financial liabilities. Fair value is measured based on the perspective of a market participant. As such, even when market assumptions are not readily available, the Company’s own assumptions reflect those that market participants would use for measuring the assets or liabilities at the measurement date.

The fair value measurement is described in the one of the following three levels used to classify fair value measurements:

 

   

Level 1—fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities. The types of financial assets or liabilities generally included in Level 1 are publicly traded equity securities, derivatives, and debt securities issued by governmental bodies.

 

   

Level 2— fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. prices) or indirectly (i.e. derived from prices). The types of financial assets or liabilities generally included in Level 2 are debt securities not traded in active markets and derivatives traded in OTC but not required significant judgment.

 

   

Level 3— fair value measurements are those derived from valuation techniques that include inputs for the assets or liabilities that are not based on observable market data (unobservable inputs). The types of financial assets or liabilities generally included in Level 3 are non-public securities and derivatives and debt securities of which valuation techniques require significant judgments and subjectivity.

The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to a fair value measurement in its entirety requires judgment and consideration of inherent factors of the asset or liability.

 

- 16 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Fair value hierarchy of financial assets and liabilities measured at fair value are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Level 1      Level 2      Level 3      Total  

Financial assets:

           

Financial assets at FVTOCI

           

Hybrid securities

     —         —         563,461        563,461  

 

     December 31, 2024  
     Level 1      Level 2      Level 3      Total  

Financial assets:

           

Financial assets at FVTOCI

           

Hybrid securities

     —         —         553,518        553,518  

Financial assets measured at FVTPL and financial assets measured at FVTOCI are recognized at fair value. Fair value is the amount that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date.

Financial instruments are measured at fair value using a quoted market price in active markets. If there is no active market for a financial instrument, the Company determines the fair value using valuation methods. Valuation methods and input variables for each type of financial instruments are as follows:

 

    

Valuation methods

  

Input variables

Hybrid securities

  

The fair value is measured using the Hull and White model and the Monte Carlo Simulations.

  

YTM Matrix, Additive spread by grade, Risk spread by entity, Effective Credit rating, Issuing information by item, Interest rate volatility estimate

Valuation methods of financial assets and liabilities measured at fair value and classified into Level 3 and significant but unobservable inputs are as follows:

 

    

Fair value
measurement
technique

  

Type

  

Significant
unobservable inputs

  

Range

  

Impact of changes in significant
unobservable inputs on fair value
measurement

Hybrid securities

  

Hull and White, Monte Carlo Simulation

  

Hybrid securities related

  

Estimated volatility of interest rate, Discount rate

  

Estimated volatility of interest rate 0.48%

Discount rate

2.95% ~ 6.13%

  

Variation of fair value increases as estimated volatility of interest rate increases.

The fair value of financial assets classified as level 3 uses external valuation figures.

 

- 17 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Changes in financial assets and liabilities measured at fair value classified into Level 3 are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Beginning
balance
     Net
Income
     Other
comprehensive
income
     Purchases/
Issuances
     Disposals/
Settlements
    Transfer to
or out of
Level 3
     Ending
balance
 

Financial assets:

                   

Financial assets at FVTOCI

                   

Hybrid securities

     553,518        —         9,943        150,000        (150,000     —         563,461  

 

     For the nine-month period ended September 30, 2024  
     Beginning
balance
     Net
Income
     Other
comprehensive
income
     Purchases/
Issuances
     Disposals/
Settlements
     Transfer to
or out of
Level 3
     Ending
balance
 

Financial assets:

                    

Financial assets at FVTOCI

                    

Hybrid securities

     539,709        —         11,542        —         —         —         551,251  

 

(4)

Sensitivity analysis results on reasonable fluctuation of the significant unobservable input variables for the fair value of Level 3 financial instruments are as follows.

The sensitivity analysis on financial instruments shows how changes in unobservable inputs affect changes in fair value of the instruments through favorable and unfavorable changes. When the fair value of a financial instrument is affected by more than one unobservable assumption, the below table reflects the most favorable or the most unfavorable changes which resulted from varying the assumptions individually. The sensitivity analysis was performed for hybrid securities of which fair value changes are recognized as other comprehensive income among level 3 financial instruments.

The following table presents the sensitivity analysis to disclose the effect of reasonably possible volatility(Unit: Korean Won in millions):

 

     September 30, 2025  
     Net income      Other comprehensive income (loss)  
     Favorable      Unfavorable      Favorable      Unfavorable  

Financial assets:

           

Financial assets at FVTOCI

           

Hybrid securities (*)

     —         —         14,930        (14,441

 

(*)

Fair value changes of hybrid securities are calculated by increasing or decreasing discount rate, which is the major unobservable variable, by 1%, respectively.

 

     December 31, 2024  
     Net income      Other comprehensive income (loss)  
     Favorable      Unfavorable      Favorable      Unfavorable  

Financial assets:

           

Financial assets at FVTOCI

           

Hybrid securities (*)

     —         —         11,910        (11,567

 

(*)

Fair value changes of hybrid securities are calculated by increasing or decreasing discount rate, which is the major unobservable variable, by 1%, respectively.

 

- 18 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(5)

Fair value and carrying amount of financial assets and liabilities that are recorded at amortized cost are as follows (Unit: Korean Won in millions):

 

     September 30, 2025  
     Fair value      Carrying
amount
 
     Level 1      Level 2      Level 3      Total  

Financial assets:

              

Loans and other financial assets at amortized cost (*1)

     —         —         797,107        797,107        797,107  

Financial liabilities:

              

Debentures

     —         2,658,385        —         2,658,385        2,667,134  

Other financial liabilities (*1,2)

     —         —         79,363        79,363        79,363  

 

(*1)

The carrying amount is disclosed at fair value considering the carrying amount as an approximation of fair value.

(*2)

It does not include lease liabilities.

 

     December 31, 2024  
     Fair value      Carrying
amount
 
     Level 1      Level 2      Level 3      Total  

Financial assets:

              

Loans and other financial assets at amortized cost (*1)

     —         —         204,431        204,431        204,431  

Financial liabilities:

              

Debentures

     —         2,010,571        —         2,010,571        2,037,567  

Other financial liabilities (*1,2)

     —         —         73,023        73,023        73,023  

 

(*1)

The carrying amount is disclosed at fair value considering the carrying amount as an approximation of fair value.

(*2)

It does not include lease liabilities.

The fair values of financial instruments are measured using quoted market price in active markets. In case there is no active market for financial instruments, the Company determines the fair value using valuation methods. For the disclosed items in which book value is considered to be the approximate value of fair value, valuation techniques and input variables are not disclosed. Valuation techniques and input variables for the fair value of financial liabilities that are recorded at amortized cost are as follows:

 

    

Valuation methods

  

Input variables

Debentures

   The fair value is measured by discounting the projected cash flows of debt products by applying the market discount rate that is reflecting credit rating of the Company.   

Risk-free market rate, etc.

 

- 19 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(6)

Financial instruments by category

Carrying amounts of financial assets and liabilities by each category are as follows (Unit: Korean Won in millions):

 

  1)

Financial assets

 

     September 30, 2025  
Financial assets      Financial assets at  
FVTPL
      Financial assets at 
FVTOCI
      Financial assets at 
amortized cost
        Total     

Due from banks

     —         —         149,916        149,916  

Hybrid securities

     —         563,461        —         563,461  

Other financial assets

     —         —         647,191        647,191  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —         563,461        797,107        1,360,568  
  

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2024  
Financial assets    Financial assets at
FVTPL
     Financial assets at
FVTOCI
      Financial assets at 
amortized cost
     Total  

Due from banks

     —         —         99,944        99,944  

Hybrid securities

     —         553,518        —         553,518  

Other financial assets

     —         —         104,487        104,487  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —         553,518        204,431        757,949  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  2)

Financial liabilities

 

     September 30, 2025      December 31, 2024  
Financial liabilities    Financial liabilities
at FVTPL
     Financial liabilities
at amortized cost
     Financial liabilities
at FVTPL
     Financial liabilities
at amortized cost
 

Debentures

     —         2,667,134        —         2,037,567  

Other financial liabilities (*)

     —         79,363        —         73,023  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —         2,746,497        —         2,110,590  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*)

It does not include lease liabilities.

 

- 20 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

9.

INVESTMENTS IN SUBSIDIARIES

 

(1)

Details of Investments in subsidiaries are as follows (Unit: Korean Won in millions and number of shares):

 

Subsidiaries (*1)

   Location      Capital
stock
     Main business

Woori Bank

     Korea        3,581,400      Bank

Tongyang Life Insurance Co., Ltd.

     Korea        806,800      Insurance

Woori Card Co., Ltd.

     Korea        896,300      Finance

Woori Financial Capital Co., Ltd.

     Korea        373,800      Finance

Woori Investment Securities Co., Ltd.

     Korea        242,900      Investment Brokerage

ABL Life Insurance Co., Ltd.

     Korea        15,500      Insurance

Woori Asset Trust Co., Ltd.

     Korea        16,900      Real estate trust

Woori Savings Bank

     Korea        187,400      Mutual saving bank

Woori Asset Management Corp

     Korea        24,000      Finance

Woori Venture Partners Co., Ltd.

     Korea        50,000      Other financial services

Woori Private Equity Asset Management Co., Ltd.

     Korea        80,000      Finance

Woori F&I Co., Ltd.

     Korea        31,500      Finance

Woori Credit Information Co., Ltd.

     Korea        5,000      Credit information

Woori Fund Service Co., Ltd.

     Korea        10,000      Financial support service business

Woori FIS Co., Ltd.

     Korea        24,500      System software
development & maintenance

Woori Finance Research Institute Co., Ltd.

     Korea        3,000      Other service business

 

     September 30, 2025    December 31, 2024

Subsidiaries (*1)

   Number of
shares
     Percentage of
ownership
(%) (*2)
     Financial
statements
date of use
   Number of
shares
     Percentage of
ownership
(%) (*2)
     Financial
statements
date of use

Woori Bank

     716,000,000        100.0      September 30,
2025
     716,000,000        100.0      December 31,
2024

Tongyang Life Insurance Co., Ltd.

     121,565,627        77.9      September 30,
2025
     —         —       — 

Woori Card Co., Ltd.

     179,266,200        100.0      September 30,
2025
     179,266,200        100.0      December 31,
2024

Woori Financial Capital Co., Ltd.

     74,757,594        100.0      September 30,
2025
     74,757,594        100.0      December 31,
2024

Woori Investment Securities Co., Ltd.

     483,141,111        99.5      September 30,
2025
     483,141,111        99.5      December 31,
2024

ABL Life Insurance Co., Ltd.

     3,106,736        100.0      September 30,
2025
     —         —       — 

Woori Asset Trust Co., Ltd.

     3,382,645        100.0      September 30,
2025
     3,368,645        99.6      December 31,
2024

Woori Savings Bank

     37,476,895        100.0      September 30,
2025
     37,476,895        100.0      December 31,
2024

Woori Asset Management Corp

     4,797,154        100.0      September 30,
2025
     4,797,154        100.0      December 31,
2024

Woori Venture Partners Co., Ltd.

     100,000,000        100.0      September 30,
2025
     100,000,000        100.0      December 31,
2024

Woori Private Equity Asset Management Co., Ltd.

     16,000,000        100.0      September 30,
2025
     16,000,000        100.0      December 31,
2024

Woori F&I Co., Ltd.

     6,298,895        100.0      September 30,
2025
     6,298,895        100.0      December 31,
2024

Woori Credit Information Co., Ltd.

     1,008,000        100.0      September 30,
2025
     1,008,000        100.0      December 31,
2024

Woori Fund Service Co., Ltd.

     2,000,000        100.0      September 30,
2025
     2,000,000        100.0      December 31,
2024

Woori FIS Co., Ltd.

     4,900,000        100.0      September 30,
2025
     4,900,000        100.0      December 31,
2024

Woori Finance Research Institute Co., Ltd.

     600,000        100.0      September 30,
2025
     600,000        100.0      December 31,
2024

 

(*1)

Only subsidiaries invested directly by the Company are included.

(*2)

The percentage is based on the effective shareholding rate relative to the number of stocks outstanding.

 

- 21 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Changes in the carrying value of investments in subsidiaries are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Beginning balance      Acquisition      Disposal      Impairment
losses
     Ending balance  

Woori Bank

     18,921,151        —         —         —         18,921,151  

Tongyang Life Insurance Co., Ltd.(*1)

     —         1,283,935        —         —         1,283,935  

Woori Card Co., Ltd.

     1,118,367        —         —         —         1,118,367  

Woori Financial Capital Co., Ltd.

     1,003,206        —         —         —         1,003,206  

Woori Investment Securities Co., Ltd.

     1,263,436        —         —         —         1,263,436  

ABL Life Insurance Co., Ltd.(*1)

     —         269,002        —         —         269,002  

Woori Asset Trust Co., Ltd. (*2),(*3)

     621,722        1,594        —         150,975        472,341  

Woori Savings Bank

     313,238        —         —         —         313,238  

Woori Asset Management Corp

     196,825        —         —         —         196,825  

Woori Venture Partners Co., Ltd.

     336,439        —         —         —         336,439  

Woori Private Equity Asset Management Co., Ltd.

     57,797        —         —         —         57,797  

Woori F&I Co., Ltd.

     320,000        —         —         —         320,000  

Woori Credit Information Co., Ltd.

     16,466        —         —         —         16,466  

Woori Fund Service Co., Ltd.

     13,939        —         —         —         13,939  

Woori FIS Co., Ltd.

     21,754        —         —         —         21,754  

Woori Finance Research Institute Co., Ltd.

     1,677        —         —         —         1,677  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     24,206,017        1,554,531        —         150,975        25,609,573  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

On July 1, 2025, the Company acquired 77.9% interest in Tongyang Life Insurance Co., Ltd. (excluding treasury stock, 75.3% in the case of including treasury stock) and 100% interest in ABL Life Insurance Co., Ltd., and incorporated them as consolidated subsidiaries.

(*2)

The Company acquired the residual interest (0.4%) of Woori Asset Trust Co., Ltd., to make it a wholly owned subsidiary.

(*3)

An indicators for impairment was identified during the nine-month period ended September 30, 2025, and the recoverable amount was assessed accordingly. As a result, an impairment loss of 150,975 million Won was recognized, representing the difference between the recoverable amount and the carrying amount.

 

     For the nine-month period ended September 30, 2024  
     Beginning balance      Acquisition      Disposal      Impairment
losses
     Ending balance  

Woori Bank

     18,921,151        —         —         —         18,921,151  

Woori Card Co., Ltd.

     1,118,367        —         —         —         1,118,367  

Woori Financial Capital Co., Ltd.

     1,003,206        —         —         —         1,003,206  

Woori Investment Securities Co., Ltd. (*1)

     1,207,351        56,085        —         —         1,263,436  

Woori Asset Trust Co., Ltd.(*2)

     403,642        212,430        —         —         616,072  

Woori Savings Bank(*3)

     213,238        100,000        —         —         313,238  

Woori Asset Management Corp(*4)

     122,449        74,376        —         —         196,825  

Woori Venture Partners Co., Ltd.

     336,439        —         —         —         336,439  

Woori Private Equity Asset Management Co., Ltd.

     57,797        —         —         —         57,797  

Woori F&I Co., Ltd.(*5)

     200,000        120,000        —         —         320,000  

Woori Credit Information Co., Ltd.

     16,466        —         —         —         16,466  

Woori Fund Service Co., Ltd.

     13,939        —         —         —         13,939  

Woori FIS Co., Ltd.

     21,754        —         —         —         21,754  

Woori Finance Research Institute Co., Ltd.

     1,677        —         —         —         1,677  

Woori Global Asset Management Co., Ltd.(*6)

     33,000        —         33,000        —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     23,670,476        562,891        33,000        —         24,200,367  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*1)

On August 1, 2024, after merging with Korea Foss Securities Co., Ltd., the company changed its name to Woori Investment Securities Co., Ltd., and the acquisition of shares was reflected according to the forward purchase agreements with THE KOREA SECURITIES FINANCE CORPORATION and Fount co., Ltd.

(*2)

The capital increase amount of 200,000 million Won was made in March 2024, and the Company additionally acquired minority interests of 1.95% in April 2024.

(*3)

The Capital increase amount of 100,000 million Won was made in June 2024.

(*4)

On January 29, 2024, Woori Asset Management Corp merged with Woori Global Asset Management Co., Ltd. and the Company acquired residual interest (22.5%) of Woori Asset Management Corp, to make it wholly subordinated on March 29, 2024.

(*5)

The Capital increase amount of 120,000 million Won was made in May 2024.

(*6)

On January 29, 2024, it was merged into Woori Asset Management Corp and excluded from our subsidiaries.

 

- 22 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

10.

OTHER ASSETS

Details of other assets are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Prepaid expenses

     159        281  

Advance payments

     —         155,389  
  

 

 

    

 

 

 
     159        155,670  
  

 

 

    

 

 

 

 

11.

DEBENTURES

Details of debentures are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  
     Interest rate (%)      Amount      Interest rate (%)      Amount  

Face value of bonds:

           

General bonds

     2.19~4.25        1,720,000        2.19~4.25        1,090,000  

Subordinated bonds

     2.13~2.55        950,000        2.13~2.55        950,000  
     

 

 

       

 

 

 

Sub-total

        2,670,000           2,040,000  

Deducted item:

           

Discounts on bonds

        (2,866         (2,433
     

 

 

       

 

 

 

Total

        2,667,134           2,037,567  
     

 

 

       

 

 

 

 

12.

PROVISIONS

 

(1)

Details of provisions are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Asset retirement obligation

     1,883        1,252  

 

(2)

Changes in asset retirement obligation are as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended September 30  
     2025      2024  

Beginning balance

     1,252        1,227  

Amortization

     41        35  

Changes in contract

     590        (21
  

 

 

    

 

 

 

Ending balance

     1,883        1,241  
  

 

 

    

 

 

 

 

- 23 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

13.

NET DEFINED BENEFIT LIABILITY(ASSET)

The Company’s pension plan is based on the defined benefit retirement pension plan. Employees and directors with one or more years of service are entitled to receive a payment upon termination of their employment, based on their length of service and rate of salary at the time of termination. The assets of the plans are measured at their fair value at the end of reporting date. The plan liabilities are measured using the projected unit method, which takes into account of projected earnings’ increase, using actuarial assumptions that give the best estimate of the future cash flows that will arise under the plan liabilities.

The Company is exposed to various risks through defined benefit retirement pension plan, and the most significant risks are as follows:

 

Volatility of asset    The defined benefit obligation was estimated with an interest rate calculated based on blue chip corporate bonds earnings. A deficit may occur if the rate of return of plan assets falls short of the interest rate.
Decrease in profitability of blue chip bonds    A decrease in profitability of blue chip bonds will be offset by some increase in the value of debt securities that the employee benefit plan owns but will bring an increase in the defined benefit liability.
Risk of inflation    Defined benefit obligations are related to inflation rate; the higher the inflation rate is, the higher the level of liabilities. Therefore, deficit occurs in the system if an inflation rate increases.

 

(1)

Details of net defined benefit liability(asset) are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Present value of defined benefit obligation

     17,708        14,313  

Fair value of plan assets

     (14,839      (15,691
  

 

 

    

 

 

 

Net defined benefit liability(asset)

     2,869        (1,378
  

 

 

    

 

 

 

 

(2)

The amount recognized in profit or loss and total comprehensive income related to the defined benefit plan for the nine-month periods ended September 30, 2025 and 2024 is as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended September 30  
     2025      2024  

Current service cost

     3,498        2,899  

Past service cost

     1,502        —   

Net interest income

     (60      (155
  

 

 

    

 

 

 

Cost recognized in net income

     4,940        2,744  
  

 

 

    

 

 

 

Remeasurements (*)

     1,582        1,648  
  

 

 

    

 

 

 

Cost recognized in total comprehensive income

     6,522        4,392  
  

 

 

    

 

 

 

 

(*)

The amount is before income tax effect.

 

- 24 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

14.

OTHER FINANCIAL LIABILITIES AND OTHER LIABILITIES

Other financial liabilities and other liabilities are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Other financial liabilities:

     

Accounts payable

     48,413        48,323  

Accrued expenses

     30,950        24,700  

Lease liabilities

     1,440        3,359  
  

 

 

    

 

 

 

Sub-total

     80,803        76,382  
  

 

 

    

 

 

 

Other liabilities:

     

Other miscellaneous liabilities

     6,244        404  
  

 

 

    

 

 

 

Total

     87,047        76,786  
  

 

 

    

 

 

 

 

15.

EQUITY

 

(1)

Details of equity as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korean Won in millions):

 

     September 30, 2025      December 31, 2024  

Capital

     3,802,676        3,802,676  

Hybrid securities

     3,510,737        3,810,225  

Capital surplus

     8,120,236        11,120,236  

Other equity

     

Treasury stock

     (628      (628

Accumulated other comprehensive income

     8,048        1,895  

Other adjustments (*3)

     (1,723      (2,456
  

 

 

    

 

 

 

Sub-total

     5,697        (1,189
  

 

 

    

 

 

 

Retained earnings (*1) (*2)

     8,551,300        5,420,783  
  

 

 

    

 

 

 

Total

     23,990,646        24,152,731  
  

 

 

    

 

 

 

 

(*1)

The regulatory reserve for credit loss in retained earnings amounted to 1,289 million Won and 137 million Won as of September 30, 2025 and December 31, 2024 in accordance with the relevant regulation.

(*2)

The earned surplus reserve in retained earnings amounted to 554,990 million Won and 442,650 million Won as of September 30, 2025 and December 31, 2024 in accordance with the Article 53 of the Financial Holding Company Act.

(*3)

Other adjustments represent the difference between the book value of hybrid securities and the redemption amount.

 

(2)

The number of authorized shares and others of the Company are as follows:

 

     September 30, 2025      December 31, 2024  

Shares of common stock authorized

     4,000,000,000 Shares        4,000,000,000 Shares  
Par value      5,000 Won        5,000 Won  

Shares of common stock issued

     734,076,320 Shares        742,591,501 Shares  

Capital stock (*)

     3,802,676 million Won        3,802,676 million Won  

 

(*)

Due to retirement of earnings, total par value of the shares issued and paid-in capital are different.

 

- 25 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

Hybrid securities

The bond-type hybrid securities classified as owner’s equity are as follows (Unit: Korean Won in millions):

 

     Issue date      Maturity      Interest rate (%)      September 30, 2025     December 31, 2024  

Securities in local currency

     2020-02-06        —         3.34        —        400,000  

Securities in local currency

     2020-06-12        —         3.23        —        300,000  

Securities in local currency

     2020-10-23        —         3.00        200,000       200,000  

Securities in local currency

     2021-04-08        —         3.15        200,000       200,000  

Securities in local currency

     2021-10-14        —         3.60        200,000       200,000  

Securities in local currency

     2022-02-17        —         4.10        300,000       300,000  

Securities in local currency

     2022-07-28        —         4.99        300,000       300,000  

Securities in local currency

     2022-10-25        —         5.97        220,000       220,000  

Securities in local currency

     2023-02-10        —         4.65        300,000       300,000  

Securities in local currency

     2023-09-07        —         5.04        200,000       200,000  

Securities in local currency

     2024-02-07        —         4.49        400,000       400,000  

Securities in local currency

     2024-06-19        —         4.27        400,000       400,000  

Securities in local currency

     2024-10-10        —         4.00        400,000       400,000  

Securities in local currency

     2025-05-13        —         3.45        400,000       —   

Issuance cost

 

     (9,263     (9,775
  

 

 

   

 

 

 

Total

 

     3,510,737       3,810,225  
  

 

 

   

 

 

 

The hybrid securities mentioned above do not have maturity date but are redeemable after 5 years from the date of issuance.

 

- 26 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(4)

Accumulated other comprehensive income

Changes in the accumulated other comprehensive income are as follows (Unit: Korean Won in millions):

 

     For the nine-month period ended September 30, 2025  
     Beginning
balance
     Increase
(decrease)
     Income tax
effect
     Ending
balance
 

Net gain (loss) on valuation of financial assets at FVTOCI

     2,590        9,943        (2,625      9,908  

Remeasurements of defined benefit plan

     (695      (1,583      418        (1,860
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,895        8,360        (2,207      8,048  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Beginning
balance
     Increase
(decrease)
     Income tax
effect
     Ending
balance
 

Net gain (loss) on valuation of financial assets at FVTOCI

     (7,575      11,543        (3,047      921  

Remeasurements of defined benefit plan

     332        (1,648      435        (881
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     (7,243      9,895        (2,612      40  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(5)

Changes in treasury stocks are as follows (Unit: Korean Won in millions, Number of Shares):

 

     For the nine-month period ended September 30, 2025  
     Beginning      Acquisition      Retirement      Ending  

Number of shares

     53,945        8,515,181        (8,515,181      53,945  

Carrying amount

     628        150,000        (150,000      628  

 

     For the nine-month period ended September 30, 2024  
     Beginning      Acquisition      Retirement      Ending  

Number of shares

     53,945        9,357,960        (9,357,960      53,945  

Carrying amount

     628        136,688        (136,688      628  

 

- 27 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(6)

Regulatory reserve for credit loss

In accordance with Article 26 ~ 28 of the Financial holding company Supervision Regulations, the Company calculates and discloses the regulatory reserve for credit loss.

 

1)

Balance of the regulatory reserve for credit loss

Balance of the planned regulatory reserve for credit loss is as follows (Unit: Korean Won in millions):

 

     September 30, 2025        December 31, 2024  

Beginning balance

     1,289          137  

Planned provision of regulatory reserve for credit loss

     1,936          1,152  
  

 

 

      

 

 

 

Ending balance

     3,225          1,289  
  

 

 

      

 

 

 

 

2)

Provision of regulatory reserve for credit loss, adjusted net income after the provision of regulatory reserve and others

Planned reserves provided, adjusted net income after the planned reserves provided and adjusted EPS after the planned reserves provided are as follows (Unit: Korean Won in millions, except for EPS amount):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Net income (loss) before regulatory reserve

     (188,651      1,180,145        (14,007      1,143,490  

Provision (reversal) of regulatory reserve for credit loss

     (554      1,936        1,569        2,210  

Adjusted net income (loss) after the provision of regulatory reserve

     (188,097      1,178,209        (15,576      1,141,280  

Dividends to hybrid securities

     (37,193      (112,865      (44,018      (119,025

Adjusted net income (loss) after regulatory reserve and dividends to hybrid securities

     (225,290      1,065,344        (59,594      1,022,255  

Adjusted EPS (Loss Per Share) after regulatory reserve and dividends to hybrid securities (Unit: Korean Won)

     (307      1,444        (80      1,372  

 

16.

DIVIDENDS

 

(1)

Dividends per share and the total dividends for the fiscal year ending December 31, 2024 were 660 Won and 490,075 million Won, respectively, approved at the regular general shareholders’ meeting held on March 26, 2025, and were paid in April 2025.

 

(2)

On April 25, 2025, the Board of Directors has declared a quarterly dividend of 200 Won per share (147,428 million Won in total) and fixed record date as May 10, 2025. Dividends were paid in May 2025.

 

(3)

On July 25, 2025, the Board of Directors has declared a quarterly dividend of 200 Won per share (146,804 million Won in total) and fixed record date as August 10, 2025. Dividends were paid in August 2025.

 

- 28 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

17.

NET INTEREST INCOME (EXPENSE)

 

(1)

Details of interest income recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Interest on due from banks

     3,294        24,889        13,461        42,159  

Other interest income

     17        50        26        76  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,311        24,939        13,487        42,235  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

Details of interest expense recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Interest on debentures

     18,720        53,671        13,310        35,792  

Other interest expense

     14        41        11        36  

Interest on lease liabilities

     15        59        18        78  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     18,749        53,771        13,339        35,906  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

18.

NET FEES AND COMMISSIONS INCOME (EXPENSE)

 

(1)

Details of fees and commissions income incurred are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Fees and commissions income

     417        1,293        406        1,219  

 

(2)

Details of fees and commissions expense incurred are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Fees and commissions paid

     3,936        11,601        2,280        6,219  

Others

     2,841        8,818        2,590        8,312  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6,777        20,419        4,870        14,531  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

19.

DIVIDEND INCOME

Details of dividend income recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Dividend income recognized from investments in subsidiaries

     —         1,422,898        —         1,182,977  

Dividend income recognized from FVTOCI

     6,522        19,042        6,390        19,134  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6,522        1,441,940        6,390        1,202,111  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

- 29 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

20.

REVERSAL (PROVISION) OF IMPAIRMENT LOSSES DUE TO CREDIT LOSS

Details of reversal (provision) of impairment losses due to credit loss recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Reversal (Provision) of impairment losses due to credit loss on loans and other financial assets at amortized cost

     87        (28      448        6  

 

21.

GENERAL AND ADMINISTRATIVE EXPENSES

 

(1)

Details of general and administrative expenses recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Employee benefits

  

Short-term Employee benefits

   Salaries      9,056        26,765        7,493        23,191  
      Employee fringe benefits      2,691        8,044        1,960        6,938  
   Retirement benefit service costs      2,170        4,940        788        2,744  
   Termination      —         —         206        206  
   Share based payments      4,004        8,210        1,548        3,427  
     

 

 

    

 

 

    

 

 

    

 

 

 
  

Sub-total

     17,921        47,959        11,995        36,506  
     

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation and amortization

     1,311        4,171        1,335        4,415  

Other general and administrative expenses

   Rent      403        1,218        402        1,225  
   Taxes and public dues      138        430        110        456  
   Service charges      749        1,554        296        999  
   Computer and IT related      1,471        5,029        1,623        4,789  
   Telephone and communication      94        334        73        384  
   Advertising      1        39        4        33  
   Printing      9        36        5        45  
   Traveling      55        206        99        252  
   Supplies      33        83        25        75  
   Insurance premium      54        158        51        152  
   Reimbursement      268        665        254        586  
   Maintenance      —         —         3        3  
   Vehicle maintenance      55        164        54        153  
   Others      415        1,079        325        975  
        

 

 

    

 

 

    

 

 

    

 

 

 
  

Sub-total

     3,745        10,995        3,324        10,127  
     

 

 

    

 

 

    

 

 

    

 

 

 
  

Total

        22,977        63,125        16,654        51,048  
     

 

 

    

 

 

    

 

 

    

 

 

 

 

- 30 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Share-based payment

Details of performance condition share-based payment granted to executives as of September 30, 2025 and December 31, 2024 are as follows:

 

1)

Performance condition share-based payment

 

Subject to

   Shares granted for the year 2021

Type of payment

   Cash-settled

Vesting period

   January 1, 2021 ~ December 31, 2024

Date of payment

   2025-01-01

Fair value (*1)

   15,831 Won

Valuation method

   Black-Scholes Model

Expected dividend rate

   6.48%

Expected maturity date

   0.00 years

Number of shares remaining

   As of September 30, 2025    56,029 shares
   As of December 31, 2024    239,798 shares

Number of shares granted (*2)

   As of September 30, 2025    56,029 shares
   As of December 31, 2024    239,798 shares

Subject to

   Shares granted for the year 2022

Type of payment

   Cash-settled

Vesting period

   January 1, 2022 ~ December 31, 2025

Date of payment

   2026-01-01

Fair value (*1)

   25,465 Won

Valuation method

   Black-Scholes Model

Expected dividend rate

   7.30%

Expected maturity date

   0.25 years

Number of shares remaining

   As of September 30, 2025    223,176 shares
   As of December 31, 2024    223,176 shares

Number of shares granted (*2)

   As of September 30, 2025    223,176 shares
   As of December 31, 2024    223,176 shares

Subject to

   Shares granted for the year 2023

Type of payment

   Cash-settled

Vesting period

   January 1, 2023 ~ December 31, 2026

Date of payment

   2027-01-01

Fair value (*1)

   23,673 Won

Valuation method

   Black-Scholes Model

Expected dividend rate

   7.30%

Expected maturity date

   1.25 years

Number of shares remaining

   As of September 30, 2025    160,929 shares
   As of December 31, 2024    160,929 shares

Number of shares granted (*2)

   As of September 30, 2025    160,929 shares
   As of December 31, 2024    160,929 shares

Subject to

   Shares granted for the year 2024

Type of payment

   Cash-settled

Vesting period

   January 1, 2024 ~ December 31, 2027

Date of payment

   2028-01-01

Fair value (*1)

   22,006 Won

Valuation method

   Black-Scholes Model

Expected dividend rate

   7.30%

Expected maturity date

   2.25 years

Number of shares remaining

   As of September 30, 2025    194,569 shares
   As of December 31, 2024    194,569 shares

Number of shares granted (*2)

   As of September 30, 2025    194,569 shares
   As of December 31, 2024    194,569 shares

 

- 31 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

Subject to

   Shares granted for the year 2025

Type of payment

   Cash-settled

Vesting period

   January 1, 2025 ~ December 31, 2028

Date of payment

   2029-01-01

Fair value (*1)

   20,457 Won

Valuation method

   Black-Scholes Model

Expected dividend rate

   7.30%

Expected maturity date

   3.25 years

Number of shares remaining

   As of September 30, 2025    129,501 shares
   As of December 31, 2024    — 

Number of shares granted (*2)

   As of September 30, 2025    129,501 shares
   As of December 31, 2024    — 

 

(*1)

As the amount of payment varies according to the base price (the arithmetic average of the weighted average stock price of transactions in the past one week, the past one month, and the past two months) at the date of payment, the fair value is calculated and used to measure the liability according to the Black Scholes model based on the base price at the time of each settlement.

(*2)

The number of payable stocks is granted at the initial contract date. This is a system in which the number of shares to be granted is determined based on the evaluation results of long-term performance indicators over a total of four years, including the current year, and the final cash compensation is made by reflecting the stock price at the time of payment. Performance is evaluated as long-term performance indication including relative shareholder return, common equity tier 1(CET1) ratio, net income, return on equity (ROE), C/I ratio, non-performing loan ratio and job performance.

 

  2)

The Company accounts for performance condition share-based payments according to the cash-settled method and the fair value of the liabilities is reflected in the compensation costs by re-measuring every closing period. As of September 30, 2025 and December 31, 2024 the book value of the liabilities related to the performance condition share-based payments recognized by the Company is 17,382 million Won and 11,883 million Won.

 

22.

NON-OPERATING INCOME (EXPENSES)

 

(1)

Details of non-operating income and expenses recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Other non-operating income

     3        76        2        30  

Other non-operating expense

     (151,618      (151,678      (100      (191
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     (151,615      (151,602      (98      (161
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

Details of other non-operating income recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Lease change cancellation gain

     —         3        2        7  

Others

     3        73        —         23  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3        76        2        30  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(3)

Details of other non-operating expenses recognized are as follows (Unit: Korean Won in millions):

 

     Periods ended September 30, 2025      Periods ended September 30, 2024  
     Three-month      Nine-month      Three-month      Nine-month  

Donations

     643        703        100        185  

Impairment losses on investments in subsidiaries

     150,975        150,975        —         —   

Others

     —         —         —         6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     151,618        151,678        100        191  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

- 32 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

23.

INCOME TAX EXPENSE

Details of income tax expense are as follows (Unit: Korean Won in millions):

 

     For the nine-month periods ended September 30  
     2025      2024  

Current tax expense

     

Current tax expense with respect to the current period

     —         —   
  

 

 

    

 

 

 

Deferred tax expense

     

Change in deferred tax assets (liabilities) due to temporary differences

     1,289        3,047  

Tax expense (income) directly attributable to equity

     (2,207      (2,612
  

 

 

    

 

 

 

Sub-total

     (918      435  
  

 

 

    

 

 

 

Income tax expense (income)

     (918      435  
  

 

 

    

 

 

 

 

24.

EARNINGS PER SHARE (“EPS”)

 

(1)

Basic EPS is calculated by dividing net income attributable to common shareholders by weighted-average number of common shares outstanding (Unit: Korean Won in millions, except for EPS and number of shares):

 

     Periods ended September 30, 2025     Periods ended September 30, 2024  
     Three-month     Nine-month     Three-month     Nine-month  

Net income (loss)

     (188,651     1,180,145       (14,007     1,143,490  

Dividends to hybrid securities

     (37,193     (112,865     (44,018     (119,025

Net income (loss) attributable to common shareholders

     (225,844     1,067,280       (58,025     1,024,465  

Weighted average number of common shares outstanding (Unit: million shares)

     734       738       743       745  

Basic EPS (Loss Per Share) (Unit: Korean Won)

     (308     1,447       (78     1,375  

 

(2)

The weighted average number of common shares outstanding is as follows (Unit: number of shares) :

 

     For the nine-month period ended September 30, 2025  
     Number of
shares
     Accumulated number
of shares outstanding
during period
 

Common shares issued at the beginning of the period

     742,591,501        202,727,479,773  

Treasury stock

     (53,945      (14,726,985

Acquisition and retirement of treasury stock

     (8,515,181      (1,331,900,799
     

 

 

 

Sub-total (①)

 

     201,380,851,989  
  

 

 

 

Weighted average number of common shares outstanding (②=①/273)

 

     737,658,798  
  

 

 

 

 

     For the nine-month period ended September 30, 2024  
     Number of
shares
     Accumulated number
of shares outstanding
during period
 

Common shares issued at the beginning of the period

     751,949,461        206,034,152,314  

Treasury stock

     (53,945      (14,780,930

Acquisition and retirement of treasury stock

     (9,357,960      (1,880,949,960
     

 

 

 

Sub-total (①)

 

     204,138,421,424  
  

 

 

 

Weighted average number of common shares outstanding (②=①/274)

 

     745,030,735  
  

 

 

 

Diluted EPS is equal to basic EPS because there is no dilution effect for the nine-month periods ended September 30, 2025 and 2024.

 

- 33 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

25.

CONTINGENT LIABILITIES AND COMMITMENTS

 

(1)

Litigation case

As of September 30, 2025, the Company currently has one lawsuit as a defendant related to Woori Asset Trust Co., Ltd. stock trading payments. The lawsuit is in the first trial stage, with a claim amount of 13,305 million Won. It is not possible to reasonably estimate the potential impact on the Company’s financial statements as of September 30, 2025.

 

(2)

Details of loan commitments with financial institutions are as follows (Unit: Korean Won in millions):

 

          September 30, 2025      December 31, 2024  
    

Financial institutions

   Line of credit      Loan balance      Line of credit      Loan balance  

Loans

   Standard Chartered Bank Korea Ltd.      100,000        —         100,000        —   

 

- 34 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

26.

RELATED PARTY TRANSACTIONS

Related parties of the Company as of September 30, 2025 and December 31, 2024, and assets and liabilities recognized, guarantees and commitments, major transactions with related parties and compensation to key management for the nine-month periods ended September 30, 2025 and 2024 are as follows:

 

(1)

Assets and liabilities from transactions with related parties are as follows (Unit: Korean Won in millions):

 

Related parties

  

Title of account

   September 30, 2025      December 31, 2024  

Subsidiaries

        

Woori Bank

   Cash and cash equivalents      362,450        1,185,912  
   Other financial assets      739,821        163,893  
   Allowance for credit losses      (84      (56
   Other financial liabilities      27,061        36,427  

Woori Card Co., Ltd.

   Other financial assets      24,027        26,229  
   Other financial liabilities      300        280  

Woori Financial Capital Co., Ltd.

   Other financial assets      23,011        12,850  
   Other financial liabilities      500        282  

Woori Investment Securities Co., Ltd.

   Other financial assets      1        —   
   Other financial liabilities      17,908        —   

Woori Asset Trust Co., Ltd.

   Other financial liabilities      —         1,130  

Woori Savings Bank

   Other financial assets      1,814        —   
   Other financial liabilities      —         1,014  

Woori Asset Management Corp

   Other financial assets      4,215        —   

Woori Venture Partners Co., Ltd.

   Other financial assets      2,535        —   
   Other financial liabilities      —         3,179  

Woori Private Equity Asset Management Co. Ltd.

   Other financial assets      867        346  

Woori Financial F&I Co., Ltd.

   Other financial liabilities      2,727        3,440  

Woori Credit Information Co., Ltd.

   Other financial assets      198        303  

Woori Fund Service Co., Ltd.

   Other financial assets      704        711  

Woori FIS Co., Ltd.

   Other financial assets      1        1  
   Other financial liabilities      435        581  

Woori Finance Research Institute Co., Ltd.

   Other financial assets      —         155  
   Other financial liabilities      47        2,620  

Associates of subsidiaries

        

W Service Networks Co., Ltd.

   Other financial liabilities      —         22  

 

- 35 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(2)

Gain or loss from transactions with related parties are as follows (Unit: Korean Won in millions):

 

          For the nine-month periods ended September 30  

Related party

  

Title of account

   2025      2024  

Subsidiaries

        

Woori Bank

   Interest income      23,999        42,235  
   Fees and commissions income      1,293        1,219  
   Dividend income      1,352,524        1,131,996  
   Interest expenses (*2)      40        62  
   Fees and commissions expense      17        12  
   Provision of impairment loss due to credit loss      28        (6
   General and administrative expenses (*2)      3,725        3,374  

Woori Card Co., Ltd.

   Dividend income      41,728        34,469  

Woori Financial Capital Co., Ltd.

   Dividend income      34,973        32,281  
   Interest expenses (*2)      13        6  
   General and administrative expenses (*2)      188        73  

Woori Investment Securities Co., Ltd.(*1)

   Fees and commissions expenses      —         —   

Woori Asset Management Corp

   Dividend income      3,540        —   

Woori Venture Partners Co., Ltd.

   Dividend income      7,300        800  

Woori Credit Information Co., Ltd.

   Dividend income      484        1,504  

Woori Fund Service Co., Ltd.

   Dividend income      1,392        1,060  

Woori FIS Co., Ltd.

   General and administrative expenses      4,504        4,346  

Woori Finance Research Institute Co., Ltd.

   Fees and commissions expenses      6,495        6,300  

Associates of subsidiaries

        

W Service Networks Co., Ltd.

   General and administrative expenses      120        241  

 

(*1)

The Company has issued non-guarantee debenture amount of 940,000 million Won during the nine-month period ended September 30, 2025 and Woori Investment Securities Co., Ltd purchased 60,000 million Won out of 940,000 million Won issued. The underwriting fee amount of 60 million Won is included in the issuance cost. The Company has issued hybrid capital securities amount of 800,000 million Won during the nine-month period ended September 30, 2024 and Woori Investment Securities Co., Ltd purchased 20,000 million Won out of 800,000 million Won issued. The underwriting fee amount of 34 million Won is included in the issuance cost. In addition, the Company has issued non-guarantee debenture amount of 300,000 million Won during the nine-month period ended September 30, 2024 and Woori Investment Securities Co., Ltd purchased 20,000 million Won out of 300,000 million Won issued. The underwriting fee amount of 10 million Won is included in the discount on debentures issued.

(*2)

The depreciation of right-of-use assets and interest expense of lease liabilities arising from lease transactions during the current term and prior term are included.

 

- 36 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

(3)

The details of the right-of-use assets and lease liabilities due to lease transactions with related parties as of September 30, 2025 and December 31, 2024 are as follows (Unit: Korea Won in millions):

 

Related parties

  

Title of account

   September 30,
2025
     December 31,
2024
 

Subsidiaries

   Woori Bank    Right-of-use assets      847        2,799  
      Lease liabilities (*)      765        2,795  
   Woori Financial Capital Co., Ltd.    Right-of-use assets      471        266  
      Lease liabilities (*)      500        282  

 

(*)

Cash outflows of lease liabilities redemption for the nine-month periods ended September 30, 2025 and 2024 are 2,254 million Won and 2,063 million Won, respectively.

 

(4)

The details of loan and borrowing transactions with related parties for the nine-month periods ended September 30, 2025 and 2024 are as follows (Unit: Korea Won in millions):

 

               For the nine-month period ended September 30, 2025  

Related parties (*1)

  

Title of account

   Beginning
balance
     Increase      Decrease      Ending
balance
 

Subsidiary

   Woori Bank    Due from banks (*2)      1,274,000        5,155,000        5,929,000        500,000  

 

(*1)

For the 940,000 million Won of non-guarantee debenture issued during the nine-month period ended September 30, 2025, 60,000 million Won was purchased by Woori Investment Securities Co., Ltd and the entire amount was sold to the market on the date of issuance.

(*2)

Excludes due from banks without withdrawal limitations.

 

               For the nine-month period ended September 30, 2024  

Related parties (*1)

  

Title of account

   Beginning
balance
     Increase      Decrease      Ending
balance
 

Subsidiary

   Woori Bank    Due from banks (*2)      1,354,000        2,876,000        2,925,000        1,305,000  

 

(*1)

For the 800,000 million Won of hybrid securities issued during the nine-month period ended September 30, 2024, 20,000 million Won was purchased by Woori Investment Securities Co., Ltd and the entire amount was sold to the market on the date of issuance. In addition, of the 300,000 million Won of non-guarantee debenture issued during the nine-month period ended September 30, 2024, 20,000 million Won was purchased by Woori Investment Securities Co., Ltd and the entire amount was sold to the market on the date of issuance.

(*2)

Excludes due from banks without withdrawal limitations.

 

(5)

The details of equity-related transactions with related parties are as follows (Unit: Korean Won in million) :

 

     For the nine-month period ended September 30, 2025  

Related parties

   Acquisition
of interests (*2)
     Acquisition
of Hybrid
securities (*2)
     Disposal
of Hybrid
securities (*2)
 

Subsidiary

   Woori Card Co., Ltd. (*1)      —         150,000        150,000  

Subsidiary

   Tongyang Life Insurance Co., Ltd.      1,283,935        —         —   

Subsidiary

   ABL Life Insurance Co., Ltd.      269,002        —         —   

Subsidiary

   Woori Asset Trust Co Ltd      1,594        —         —   

 

(*1)

For the nine-month period ended September 30, 2025, Woori Card Co., Ltd. early redeemed hybrid securities amounting to 150,000 million Won through the exercise of a call option and acquired newly issued hybrid securities of 150,000 million Won from Woori Card Co., Ltd.

(*2)

The book value related to equity can be referred to in Note 6 and Note 9.

 

- 37 -


WOORI FINANCIAL GROUP INC.

NOTES TO THE SEPARATE INTERIM FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)

 

     For the nine-month period ended September 30, 2024 (*6)  

Related parties

   Acquisition of interests  

Subsidiary

   Woori Investment Securities Co., Ltd. (*1)      56,085  

Subsidiary

   Woori Asset Trust Co Ltd (*2)      212,430  

Subsidiary

   Woori Asset Management Corp (*3)      41,376  

Subsidiary

   Woori Savings Bank (*4)      100,000  

Subsidiary

   Woori Financial F&I Co., Ltd. (*5)      120,000  

 

(*1)

For the nine-month period ended September 30, 2024, interest (2.3%) acquired has been considered according to the purchase agreement of majority interests.

(*2)

For the nine-month period ended September 30, 2024, the capital increase amount of 200,000 million Won was made. Afterward, the Company additionally acquired minority interests of 1.95%.

(*3)

For the nine-month period ended September 30, 2024, the Company acquired interest (22.5%) of Woori Asset Management Corp to make it wholly owned subsidiary.

(*4)

For the nine-month period ended September 30, 2024, the capital increase amount of 100,000 million Won was made.

(*5)

For the nine-month period ended September 30, 2024, the capital increase amount of 120,000 million Won was made.

(*6)

The book value related to equity can be referred to in Note 6 and Note 9.

 

(6)

There are no guarantees provided to the related parties. The unused commitments and payment guarantees provided from the related parties are as follows (Unit: Korean Won in millions):

 

Related parties

   September 30, 2025      December 31, 2024     

Warranty

Subsidiary

   Woori Card Co., Ltd.      661        665      Unused loan commitment

 

(7)

Compensation for key management is as follows (Unit: Korean Won in millions):

 

$                      $                     
     For the nine-month periods ended September  30  
     2025      2024  

Short-term employee salaries

     4,168        4,019  

Retirement benefit service costs

     106        129  

Share-based compensation

     6,666        2,963  
  

 

 

    

 

 

 

Total

     10,940        7,111  
  

 

 

    

 

 

 

Key management includes registered executives and non-registered executives. The Company has not recognized any outstanding assets, allowance and related impairment loss due to credit losses from transaction with key management as of September 30, 2025 and December 31, 2024. Liabilities related to key management compensation are 17,480 million Won and 12,850 million Won as of September 30, 2025 and December 31, 2024, respectively.

 

27.

EVENTS AFTER THE REPORTING PERIOD

On October 24, 2025, the Board of Directors has declared to pay a quarterly dividend of 200 Won per share (total dividend of 146,804 million Won), with the record date set as of November 10, 2025, and the dividends will be paid on November 28, 2025.

 

- 38 -