XML 41 R32.htm IDEA: XBRL DOCUMENT v3.26.1
Financial Risk Management
12 Months Ended
Dec. 31, 2025
Textblock 1 [Abstract]  
Financial Risk Management
25.
Financial Risk Management

The Group is exposed to credit risk, liquidity risk and market risk. The Group identifies and analyzes such risks, and controls are implemented under a risk management system to monitor and manage these risks at below an acceptable level.

(a)
Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices, which will affect the Group’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.

25.
Financial Risk Management, Continued
(a)
Market risk, Continued
(i)
Currency risk

The Group is exposed to currency risk on sales, purchases and borrowings that are denominated in a currency other than the functional currency. The currencies in which these transactions primarily are denominated are USD and JPY, etc.

The Group adopts policies to ensure that its net exposure is kept to a manageable level by buying or selling foreign currencies at spot rates when necessary to address short-term imbalances in foreign currency cash inflows and outflows. In respect of monetary assets and liabilities denominated in foreign currencies, the Group manages currency risk through continuously managing the position of foreign currencies, measuring the currency risk and, if necessary, using derivatives such as currency forwards, currency swap and others.

Cross currency interest rate swap contracts, USD 580 million (December 31, 2024: USD 500 million) and CNY 380 million (December 31, 2024: CNY 726 million) were entered into to manage currency risk with respect to foreign currency denominated borrowings and USD 1,020 million (December 31, 2024: USD 980 million) were entered into to manage currency risk and interest rate risk with respect to foreign currency denominated borrowings and bonds.

The currency forward exchange contracts entered into to manage foreign exchange risk related to advances received in foreign currency expired during the reporting period, and there is no outstanding balance as of December 31, 2025 (December 31, 2024: USD 750 million).

A weaker won, as indicated below, against the following currencies which comprise the Group’s financial assets or liabilities denominated in a foreign currency as of December 31, 2024 and 2025, would have increased (decreased) equity and profit or loss by the amounts shown below. This analysis is based on foreign currency exchange rate variances that the Group considers to be reasonably possible at the end of the reporting period. The sensitivity analysis assumes that all other variables, in particular interest rates, would remain constant. The changes in profit or loss before income tax would have been as follows:

 

(In millions of won)

 

 

December 31, 2024

 

 

December 31, 2025

 

USD (5 percent weakening)

 

W

 

(35,868

)

 

 

21,011

 

JPY (5 percent weakening)

 

 

 

(6,645

)

 

 

(5,434

)

 

If the exchange rates for the currencies presented above were to decrease at the end of the reporting period, with all other variables held constant, the effects would be the opposite of those presented above.

(ii)
Interest rate risk

Interest rate risk arises principally from the Group’s variable interest-bearing bonds and borrowings. The Group establishes and applies its policy to reduce uncertainty arising from fluctuations in interest rates and to minimize finance cost and manage interest rate risk by monitoring trends of fluctuations in interest rate and establishing plan for countermeasures. Meanwhile, the Group entered into cross currency interest rate swap contracts amounting to USD 1,020 million (Equivalent to W1,463,598 million) and interest rate swap contracts amounting to USD 250 million (Equivalent to W 358,725 million) and W2,280,000 million in notional amount to hedge interest rate risk with respect to variable interest-bearing borrowings.

25.
Financial Risk Management, Continued
(a)
Market risk, Continued
i)
Profile

The interest rate profile of the Group’s interest-bearing financial instruments as of December 31, 2024 and 2025 is as follows:

 

(In millions of won)

 

 

December 31, 2024

 

 

December 31, 2025

 

Fixed rate instruments

 

 

 

 

 

 

 

Financial assets

 

W

 

2,023,710

 

 

 

1,572,658

 

Financial liabilities

 

 

 

(4,722,962

)

 

 

(2,548,213

)

Total

 

W

 

(2,699,252

)

 

 

(975,555

)

Variable rate instruments

 

 

 

 

 

 

 

Financial liabilities

 

W

 

(9,827,152

)

 

 

(10,115,925

)

 

ii)
Profit or loss before income tax sensitivity analysis for variable rate instruments

As of December 31, 2024 and 2025, a change of 100 basis points in interest rates at the reporting date would have increased (decreased) profit or loss before income tax by the amounts shown below for the respective following 12 month periods. This analysis assumes that all other variables, in particular foreign currency rates, remain constant.

 

 

 

 

Profit or loss before income tax

 

(In millions of won)

 

 

1%p increase

 

 

1%p decrease

 

December 31, 2024

 

 

 

 

 

 

 

Variable rate instruments

 

W

 

(98,272

)

 

 

98,272

 

December 31, 2025

 

 

 

 

 

 

 

Variable rate instruments

 

W

 

(101,159

)

 

 

101,159

 

 

(b)
Credit risk

Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from the Group’s receivables from customers.

The Group’s exposure to credit risk of trade and other receivables is influenced mainly by the individual characteristics of each customer. However, management believes that the default risk of the country in which each customer operates, does not have a significant influence on credit risk since the majority of the customers are global electronic appliance manufacturers operating in global markets.

The Group establishes credit limits for each customer and each new customer is analyzed quantitatively and qualitatively before determining whether to utilize third party guarantees, insurance or factoring as appropriate.

In relation to the impairment of financial assets subsequent to initial recognition, the Group recognizes the changes in expected credit loss (“ECL”) in profit or loss at each reporting date.

25.
Financial Risk Management, Continued
(b)
Credit risk, Continued

The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk as of December 31, 2024 and 2025 are as follows:

 

 

 

 

 

 

 

 

 

(In millions of won)

 

 

December 31, 2024

 

 

December 31, 2025

 

Financial assets carried at amortized cost

 

 

 

 

 

 

 

Cash equivalents

 

W

 

2,021,640

 

 

 

1,572,058

 

Deposits in banks

 

 

 

611

 

 

 

611

 

Trade accounts and notes receivable, net

 

 

 

2,500,608

 

 

 

2,136,774

 

Non-trade receivables, net

 

 

 

227,477

 

 

 

145,426

 

Accrued income, net

 

 

 

22,552

 

 

 

34,987

 

Deposits

 

 

 

16,747

 

 

 

14,549

 

Loans

 

 

 

37,143

 

 

 

13,318

 

Subtotal

 

 

 

4,826,778

 

 

 

3,917,723

 

Other financial assets

 

 

 

 

 

 

 

Lease receivables

 

W

 

10,063

 

 

 

7,406

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

Convertible securities

 

W

 

1,470

 

 

 

 

Derivatives

 

 

 

256,251

 

 

 

131,987

 

Subtotal

 

W

 

257,721

 

 

 

131,987

 

Financial assets at fair value through other comprehensive profit or loss

 

 

 

 

 

 

 

Trade accounts and notes receivable, net

 

W

 

1,123,869

 

 

 

222,410

 

Financial assets effective for fair value hedging

 

 

 

 

 

 

 

Derivatives

 

W

 

119,098

 

 

 

 

Total

 

W

 

6,337,529

 

 

 

4,279,526

 

 

Trade accounts and notes receivable are insured in order for the Group to manage credit risk if they do not meet the Group’s internal credit ratings. Uninsured trade accounts and notes receivable are managed by continuous monitoring of internal credit rating standards established by the Group and seeking insurance coverage, if necessary.

(c)
Liquidity risk

Liquidity risk is the risk that the Group will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or other financial assets. The Group’s liquidity management policy involves projecting cash flows in major currencies and considering the level of liquid assets necessary to meet these, monitoring liquidity ratios against internal and external regulatory requirements and maintaining debt financing plans.

The Group has historically been able to satisfy its cash requirements from cash flows from operations and debt and equity financing.

Meanwhile, the Group has entered into borrowing facility agreements with several banks. These agreements may include financial covenants requiring the Group to meet certain financial performance targets. The Group periodically monitors compliance with these agreements through its internal control procedures to proactively manage liquidity risk.

25.
Financial Risk Management, Continued
(c)
Liquidity risk, Continued
i)
Contractual cash flows of financial liabilities

The following are the contractual maturities of financial liabilities, including estimated interest payments, as of December 31, 2024 and 2025.

(i)
As of December 31, 2024

 

 

 

 

 

 

 

Contractual cash flows

 

(In millions of won)

 

 

Carrying
amount

 

 

Total

 

 

6 months
or less

 

 

6-12
months

 

 

1-2 years

 

 

2-5 years

 

 

More than
5 years

 

Non-derivative financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

W

 

13,412,275

 

 

 

14,453,995

 

 

 

3,730,807

 

 

 

2,609,727

 

 

 

3,941,215

 

 

 

4,146,933

 

 

 

25,313

 

Bonds

 

 

 

1,137,839

 

 

 

1,185,892

 

 

 

631,539

 

 

 

11,638

 

 

 

416,573

 

 

 

126,142

 

 

 

 

Trade accounts and notes payable (*)

 

 

 

4,156,149

 

 

 

4,156,149

 

 

 

3,884,788

 

 

 

271,361

 

 

 

 

 

 

 

 

 

 

Other accounts payable (*)

 

 

 

1,720,670

 

 

 

1,723,867

 

 

 

1,404,896

 

 

 

318,971

 

 

 

 

 

 

 

 

 

 

Long-term other accounts payable

 

 

 

279,774

 

 

 

323,400

 

 

 

 

 

 

 

 

 

69,090

 

 

 

192,570

 

 

 

61,740

 

Security deposits received

 

 

 

160,713

 

 

 

189,214

 

 

 

 

 

 

808

 

 

 

6,841

 

 

 

181,565

 

 

 

 

Lease liabilities

 

 

 

57,975

 

 

 

60,653

 

 

 

23,948

 

 

 

12,681

 

 

 

13,889

 

 

 

9,423

 

 

 

712

 

Derivative financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

10,768

 

 

 

11,184

 

 

 

930

 

 

 

3,447

 

 

 

4,495

 

 

 

2,312

 

 

 

 

Cash outflow

 

 

 

 

 

 

75,016

 

 

 

21,402

 

 

 

20,467

 

 

 

22,342

 

 

 

10,805

 

 

 

 

Cash inflow

 

 

 

 

 

 

(63,832

)

 

 

(20,472

)

 

 

(17,020

)

 

 

(17,847

)

 

 

(8,493

)

 

 

 

Total

 

W

 

20,936,163

 

 

 

22,104,354

 

 

 

9,676,908

 

 

 

3,228,633

 

 

 

4,452,103

 

 

 

4,658,945

 

 

 

87,765

 

 

(*) As of December 31, 2024, it includes W1,187,450 million of payable to credit card companies for utility expenses and others paid using business credit card for purchases.

It is not expected that the cash flows included in the maturity analysis could occur significantly earlier, or at significantly different amounts.

(ii)
As of December 31, 2025

 

 

 

 

 

 

 

Contractual cash flows

 

(In millions of won)

 

 

Carrying
amount

 

 

Total

 

 

6 months
or less

 

 

6-12
months

 

 

1-2 years

 

 

2-5 years

 

 

More than
5 years

 

Non-derivative financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

W

 

12,141,044

 

 

 

12,946,309

 

 

 

2,537,318

 

 

 

1,236,157

 

 

 

4,624,773

 

 

 

4,548,061

 

 

 

 

Bonds

 

 

 

523,094

 

 

 

538,548

 

 

 

198,654

 

 

 

213,751

 

 

 

126,143

 

 

 

 

 

 

 

Trade accounts and notes payable (*)

 

 

 

3,307,687

 

 

 

3,307,687

 

 

 

3,307,687

 

 

 

 

 

 

 

 

 

 

 

 

 

Other accounts payable (*)

 

 

 

1,461,014

 

 

 

1,462,662

 

 

 

1,432,529

 

 

 

30,133

 

 

 

 

 

 

 

 

 

 

Long-term other accounts payable

 

 

 

218,683

 

 

 

248,238

 

 

 

 

 

 

 

 

 

67,441

 

 

 

180,797

 

 

 

 

Security deposits received

 

 

 

138,384

 

 

 

147,478

 

 

 

480

 

 

 

4,109

 

 

 

142,864

 

 

 

25

 

 

 

 

Lease liabilities

 

 

 

59,678

 

 

 

62,604

 

 

 

23,122

 

 

 

14,889

 

 

 

10,342

 

 

 

14,095

 

 

 

156

 

Derivative financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

9,553

 

 

 

7,157

 

 

 

3,027

 

 

 

2,416

 

 

 

1,792

 

 

 

(78

)

 

 

 

Cash outflow

 

 

 

 

 

 

325,920

 

 

 

18,751

 

 

 

13,131

 

 

 

292,017

 

 

 

2,021

 

 

 

 

Cash inflow

 

 

 

 

 

 

(318,763

)

 

 

(15,724

)

 

 

(10,715

)

 

 

(290,225

)

 

 

(2,099

)

 

 

 

Total

 

W

 

17,859,137

 

 

 

18,720,683

 

 

 

7,502,817

 

 

 

1,501,455

 

 

 

4,973,355

 

 

 

4,742,900

 

 

 

156

 

 

(*) As of December 31, 2025, it includes W704,529 million of payable to credit card companies for utility expenses and others paid using business credit card for purchases.

ii) Supplier Finance Arrangement

Supplier finance arrangements are characterized by one or more finance providers offering to pay amounts that the Group owes its suppliers and the Group agreeing to pay finance providers according to the terms and conditions of the arrangements at a date later than, when suppliers are paid. These arrangements provide the Group with extended payment terms, or the Group’s suppliers with early payment terms, compared to the related invoice payment due date.

25.
Financial Risk Management, Continued
(c)
Liquidity risk, Continued

The carrying amounts of financial liabilities from supplier financing agreement as of December 31, 2024 and 2025 are as follows:

 

 

 

 

December 31, 2024

 

 

December 31, 2025

 

(In millions of won)

 

 

Trade
accounts and
notes payable

 

 

Other
Accounts
Payable

 

 

Trade
accounts and
notes payable

 

 

Other
Accounts
Payable

 

Liabilities under supplier finance arrangement

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase Card (*1)

 

W

 

778,535

 

 

 

366,853

 

 

 

474,781

 

 

 

219,697

 

Electronic Trade Receivable-Secured Loan (*2)

 

 

 

90,328

 

 

 

164,741

 

 

 

53,667

 

 

 

142,872

 

Liabilities under supplier finance arrangement of
   which the supplier has received payment from
   the finance provider

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase Card (*1)

 

W

 

778,535

 

 

 

366,853

 

 

 

474,781

 

 

 

219,697

 

Electronic Trade Receivable-Secured Loan (*2)

 

 

 

2,443

 

 

 

2,952

 

 

 

2,138

 

 

 

12,465

 

 

(*1) The Group pays the settlement amount to the card company on the end date of credit term according to the card agreement. The Group uses purchase cards in agreement with the supplier, the amount paid to the card company is for the purchase of goods or services incurred in the normal course of business, with no change in the underlying purpose of the transaction, and the payment deadline to the card company falls within the normal business cycle of one year or less, and no collateral is provided in connection with this agreement. Therefore, it is classified as trade accounts and notes payable and other account payable and presented as operating and investing activities in the cash flow statement.

(*2) The Group enters into supplier financial agreement with financial institutions to streamline the payment process and offer early payment terms to suppliers. Under the supplier financial agreement, if a vendor that supplied goods or services to the Group transfers its account receivables to the financial institution within the payment due date, the Group pays the amount to the financial institution. There is no change in the original debt recognized as trade accounts and notes payable or other account payable because the supplier financial agreement does not result in a substantive reduction of the Group’s payment obligation or a change in payment terms.

The range of payment due dates as of December 31 2024 and 2025 are as follows:

 

 

December 31, 2024

 

December 31, 2025

Liabilities under supplier finance arrangement

 

 

 

 

Purchase Card

 

270~288 days

 

91~205 days

Electronic Trade Receivable-Secured Loan

 

45~123 days

 

45~123 days

Trade accounts and notes payable not covered by the supplier
   finance agreement

 

3~123 days

 

5~123 days

 

There were no material business combinations or foreign exchange differences that would affect the liabilities under the supplier finance arrangement.

25.
Financial Risk Management, Continued
(d)
Capital management

Management’s policy is to maintain a capital base so as to maintain investor, creditor and market confidence and to sustain future development of the business. Liabilities to equity ratio, net borrowings to equity ratio and other financial ratios are used by management to achieve an optimal capital structure. Management also monitors the return on capital as well as the level of dividends to ordinary shareholders. The Group is also responsible for complying with certain financial ratios as part of capital maintenance conditions imposed externally. To fulfill this responsibility, the Group regularly monitors these financial ratios and takes proactive measures when necessary.

 

 

 

 

 

 

 

 

 

(In millions of won)

 

 

December 31, 2024

 

 

December 31, 2025

 

Total liabilities

 

W

 

24,786,759

 

 

 

19,077,462

 

Total equity

 

 

 

8,072,807

 

 

 

7,839,238

 

Cash and deposits in banks (*1)

 

 

 

2,022,240

 

 

 

1,572,658

 

Borrowings (including bonds)

 

 

 

14,550,114

 

 

 

12,664,138

 

Total liabilities to equity ratio

 

 

 

307

%

 

 

243

%

Net borrowings to equity ratio (*2)

 

 

 

155

%

 

 

141

%

 

(*1) Cash and deposits in banks consist of cash and cash equivalents and current deposits in banks.

(*2) Net borrowings to equity ratio is calculated by dividing total borrowings (including bonds and excluding lease liabilities and others) less cash and current deposits in banks by total equity.

(e)
Determination of fair value
(i)
Measurement of fair value

A number of the Group’s accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and/or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability.

25.
Financial Risk Management, Continued
(e)
Determination of fair value, Continued
(ii)
Fair values versus carrying amounts

The fair values of financial assets and liabilities, together with the carrying amounts as of December 31, 2024 and 2025 are as follows:

 

 

 

 

December 31, 2024

 

 

December 31, 2025

 

(In millions of won)

 

 

Carrying
amounts

 

 

Fair values

 

 

Carrying
amounts

 

 

Fair values

 

Financial assets carried at amortized cost

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

W

 

2,021,640

 

 

(*1)

 

 

 

1,572,058

 

 

(*1)

 

Deposits in banks

 

 

 

611

 

 

(*1)

 

 

 

611

 

 

(*1)

 

Trade accounts and notes receivable, net

 

 

 

2,500,608

 

 

(*1)

 

 

 

2,136,774

 

 

(*1)

 

Non-trade receivables, net

 

 

 

227,477

 

 

(*1)

 

 

 

145,426

 

 

(*1)

 

Accrued income, net

 

 

 

22,552

 

 

(*1)

 

 

 

34,987

 

 

(*1)

 

Deposits

 

 

 

16,747

 

 

(*1)

 

 

 

14,549

 

 

(*1)

 

Loans

 

 

 

37,143

 

 

(*1)

 

 

 

13,318

 

 

(*1)

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

W

 

120,501

 

 

 

120,501

 

 

 

124,316

 

 

 

124,316

 

Convertible securities

 

 

 

1,470

 

 

 

1,470

 

 

 

 

 

 

 

Derivatives

 

 

 

256,251

 

 

 

256,251

 

 

 

131,987

 

 

 

131,987

 

Financial assets at fair value through other
   comprehensive profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts and notes receivable, net

 

W

 

1,123,869

 

 

(*1)

 

 

 

222,410

 

 

(*1)

 

Financial assets effective for fair value hedging

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

119,098

 

 

 

119,098

 

 

 

 

 

 

 

Other financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease receivables

 

 

 

10,063

 

 

(*1)

 

 

 

7,406

 

 

(*1)

 

Financial liabilities carried at amortized cost

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

W

 

13,412,275

 

 

 

13,482,726

 

 

 

12,141,044

 

 

 

12,170,751

 

Bonds

 

 

 

1,137,839

 

 

 

1,142,725

 

 

 

523,094

 

 

 

523,500

 

Trade accounts and notes payable

 

 

 

4,156,149

 

 

(*1)

 

 

 

3,307,687

 

 

(*1)

 

Other accounts payable

 

 

 

2,000,444

 

 

(*1)

 

 

 

1,679,697

 

 

(*1)

 

Security deposits received

 

 

 

160,713

 

 

(*1)

 

 

 

138,384

 

 

(*1)

 

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

10,768

 

 

 

10,768

 

 

 

9,553

 

 

 

9,553

 

Other financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease liabilities

 

W

 

57,975

 

 

(*2)

 

 

 

59,678

 

 

(*2)

 

 

(*1) Excluded from disclosures as the carrying amount approximates fair value.

(*2) Excluded from the fair value disclosures in accordance with IFRS 7 ‘Financial Instruments: Disclosures’.

25.
Financial Risk Management, Continued
(e)
Determination of fair value, Continued
(iii)
Fair values of financial assets and liabilities
i)
Fair value hierarchy

Financial instruments carried at fair value are categorized into different levels in a fair value hierarchy based on the inputs used in the valuation techniques. The different levels have been defined as follows:

Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities
Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly
Level 3: inputs for the asset or liability that are not based on observable market data

The Group measures fair value for financial reporting purposes, including fair value measurements, which are classified as “Level 3”. The Group consults on the fair value assessment process and its results in accordance with the financial reporting schedule, and recognizes changes in the "level" at the end of the reporting period when there is a change in events or circumstances that cause a shift between fair value levels.

ii)
Assets and liabilities measured at fair value

Fair value hierarchy classifications of the financial instruments that are measured at fair value as of December 31, 2024 and 2025 are as follows:

 

(In millions of won)

 

 

December 31, 2024

 

 

 

 

Classification

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

W

 

18,958

 

 

 

 

 

 

101,543

 

 

 

120,501

 

Convertible securities

 

 

 

 

 

 

 

 

 

1,470

 

 

 

1,470

 

Derivatives

 

 

 

 

 

 

256,251

 

 

 

 

 

 

256,251

 

Financial assets effective for fair value hedging

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

 

 

 

119,098

 

 

 

 

 

 

119,098

 

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

 

 

 

10,768

 

 

 

 

 

 

10,768

 

 

 

(In millions of won)

 

 

December 31, 2025

 

 

 

 

Classification

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

W

 

21,008

 

 

 

 

 

 

103,308

 

 

 

124,316

 

Derivatives

 

 

 

 

 

 

131,987

 

 

 

 

 

 

131,987

 

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

 

 

 

9,553

 

 

 

 

 

 

9,553

 

 

25.
Financial Risk Management, Continued
(e)
Determination of fair value, Continued

The valuation techniques and inputs for assets and liabilities measured at fair value that are classified as Level 2 and Level 3 within the fair value hierarchy as of December 31, 2024 and 2025 are as follows:

 

(In millions of won)

 

 

December 31, 2024

 

 

December 31, 2025

 

 

 

 

 

Classification

 

 

Level 2

 

 

Level 3

 

 

Level 2

 

 

Level 3

 

 

Valuation technique

 

Input

Financial assets at fair value
   through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

W

 

 

 

 

101,543

 

 

 

 

 

 

103,308

 

 

Net asset value method and Comparable company
analysis

 

Price to book value ratio

Convertible securities

 

 

 

 

 

 

1,470

 

 

 

 

 

 

 

 

Risk-adjusted discount model and binominal option pricing model

 

Discount rate, stock price and volatility

Derivatives

 

 

 

256,251

 

 

 

 

 

 

131,987

 

 

 

 

 

Discounted cash flow

 

Discount rate and Exchange rate

Financial assets effective for fair
   value hedging

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

119,098

 

 

 

 

 

 

 

 

 

 

 

Discounted cash flow

 

Discount rate and Exchange rate

Financial liabilities at fair value
   through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

W

 

10,768

 

 

 

 

 

 

9,553

 

 

 

 

 

Discounted cash flow

 

Discount rate and Exchange rate

 

iii)
Financial instruments not measured at fair value but for which the fair value is disclosed

Fair value hierarchy classifications, valuation techniques and inputs for fair value measurements of the financial instruments not measured at fair value but for which the fair value is disclosed as of December 31, 2024 and 2025 are as follows:

 

(In millions of won)

 

 

December 31, 2024

 

 

 

 

 

Classification

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Valuation technique

 

Input

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

W

 

 

 

 

 

 

 

13,482,726

 

 

Discounted cash flow

 

Discount rate

Bonds

 

 

 

 

 

 

 

 

 

1,142,725

 

 

Discounted cash flow

 

Discount rate

 

 

(In millions of won)

 

 

December 31, 2025

 

 

 

 

 

Classification

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Valuation technique

 

Input

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

W

 

 

 

 

 

 

 

12,170,751

 

 

Discounted cash flow

 

Discount rate

Bonds

 

 

 

 

 

 

 

 

 

523,500

 

 

Discounted cash flow

 

Discount rate

 

iv)
The interest rates applied for determination of the above fair value as of December 31, 2024 and 2025 are as follows:

 

 

December 31, 2024

 

December 31, 2025

Borrowings, bonds and others

 

3.70%~3.96%

 

3.32%~3.90%

 

25.
Financial Risk Management, Continued
(e)
Determination of fair value, Continued
v)
There is no transfer between Level 1, Level 2 and Level 3 for the years ended December 31, 2024 and 2025, and the changes in financial assets classified as Level 3 of fair value measurements for the years ended December 31, 2024 and 2025 are as follows:

 

(In millions of won)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification

 

 

January 1, 2024

 

 

Acquisition

 

 

Disposal

 

 

Valuation

 

 

Changes in
Foreign
Exchange Rates

 

 

December 31, 2024

 

Equity instruments

 

W

 

87,027

 

 

 

5,470

 

 

 

(128

)

 

 

(2,809

)

 

 

11,983

 

 

 

101,543

 

Convertible securities

 

 

 

3,127

 

 

 

 

 

 

(1,838

)

 

 

 

 

 

181

 

 

 

1,470

 

 

(In millions of won)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification

 

 

January 1, 2025

 

 

Acquisition

 

 

Disposal

 

 

Valuation

 

 

Changes in
Foreign
Exchange Rates

 

 

December 31, 2025

 

Equity instruments

 

W

 

101,543

 

 

 

1,422

 

 

 

 

 

 

2,914

 

 

 

(2,571

)

 

 

103,308

 

Convertible securities

 

 

 

1,470

 

 

 

 

 

 

(1,399

)

 

 

 

 

 

(71

)

 

 

 

 

(f)
Net gains and losses by category of financial instruments

The net gains and losses by category of financial instruments for the years ended December 31, 2023, 2024 and 2025 are as follows:

 

 

 

2023

 

(In millions of won)

 

 

Financial
assets at
amortized cost

 

 

Financial
liabilities at
amortized cost

 

 

Financial
assets at
FVTPL

 

 

Financial
assets at
FVOCI

 

 

Derivatives

 

 

Others

 

 

Total

 

Interest income

 

W

 

134,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

276

 

 

 

134,664

 

Interest expense

 

 

 

 

 

 

(720,086

)

 

 

 

 

 

 

 

 

 

 

 

(3,343

)

 

 

(723,429

)

Foreign currency differences

 

 

 

108,546

 

 

 

(176,376

)

 

 

 

 

 

 

 

 

(36,052

)

 

 

 

 

 

(103,882

)

Reversal of bad debt expense

 

 

 

181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

181

 

Gain or loss on disposal

 

 

 

(48,600

)

 

 

 

 

 

132

 

 

 

(329

)

 

 

 

 

 

 

 

 

(48,797

)

Gain or loss on valuation

 

 

 

 

 

 

 

 

 

(13,274

)

 

 

 

 

 

 

 

 

 

 

 

(13,274

)

Gain or loss on repayment

 

 

 

 

 

 

(167

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(167

)

Gain or loss on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

102,116

 

 

 

 

 

 

102,116

 

Total

 

W

 

194,515

 

 

 

(896,629

)

 

 

(13,142

)

 

 

(329

)

 

 

66,064

 

 

 

(3,067

)

 

 

(652,588

)

 

 

 

2024

 

(In millions of won)

 

 

Financial
assets at
amortized cost

 

 

Financial
liabilities at
amortized cost

 

 

Financial
assets at
FVTPL

 

 

Financial
assets at
FVOCI

 

 

Derivatives

 

 

Others

 

 

Total

 

Interest income

 

W

 

87,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

182

 

 

 

87,692

 

Interest expense

 

 

 

 

 

 

(906,766

)

 

 

 

 

 

 

 

 

 

 

 

(2,874

)

 

 

(909,640

)

Foreign currency differences

 

 

 

1,189,874

 

 

 

(2,238,150

)

 

 

 

 

 

 

 

 

190,906

 

 

 

 

 

 

(857,370

)

Reversal of bad debt expense

 

 

 

(689

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(689

)

Gain or loss on disposal

 

 

 

(7,708

)

 

 

 

 

 

(109

)

 

 

(18,470

)

 

 

 

 

 

 

 

 

(26,287

)

Gain or loss on valuation

 

 

 

 

 

 

 

 

 

(8,590

)

 

 

 

 

 

 

 

 

 

 

 

(8,590

)

Gain or loss on repayment

 

 

 

 

 

 

(678

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(678

)

Gain or loss on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

413,480

 

 

 

 

 

 

413,480

 

Total

 

W

 

1,268,987

 

 

 

(3,145,594

)

 

 

(8,699

)

 

 

(18,470

)

 

 

604,386

 

 

 

(2,692

)

 

 

(1,302,082

)

 

25.
Financial Risk Management, Continued
(f)
Net gains and losses by category of financial instruments, Continued

 

 

 

2025

 

(In millions of won)

 

 

Financial
assets at
amortized cost

 

 

Financial
liabilities at
amortized cost

 

 

Financial
assets at
FVTPL

 

 

Financial
assets at
FVOCI

 

 

Derivatives

 

 

Others

 

 

Total

 

Interest income

 

W

 

51,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

266

 

 

 

51,686

 

Interest expense

 

 

 

 

 

 

(700,214

)

 

 

 

 

 

 

 

 

 

 

 

(2,394

)

 

 

(702,608

)

Foreign currency
   differences

 

 

 

(367,983

)

 

 

454,997

 

 

 

 

 

 

 

 

 

(22,646

)

 

 

 

 

 

64,368

 

Bad debt expense

 

 

 

107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107

 

Gain or loss on disposal

 

 

 

(7,062

)

 

 

 

 

 

497

 

 

 

(13,854

)

 

 

 

 

 

 

 

 

(20,419

)

Gain or loss on valuation

 

 

 

 

 

 

 

 

 

7,343

 

 

 

 

 

 

 

 

 

 

 

 

7,343

 

Gain or loss on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,935

 

 

 

 

 

 

34,935

 

Dividend income

 

 

 

 

 

 

 

 

 

266

 

 

 

 

 

 

 

 

 

 

 

 

266

 

Total

 

W

 

(323,518

)

 

 

(245,217

)

 

 

8,106

 

 

 

(13,854

)

 

 

12,289

 

 

 

(2,128

)

 

 

(564,322

)