₩20,600.00 ($15.32)

+0.00 (+0.00%)

Weekly Expected Move ±1.7%

₩19879 ₩20240 ₩20600 ₩20960 ₩21321

KOE · Industrials · General Transportation · Tech Score Buy · Power 62 · ₩129.6B mcap · 3M float · 0.946% daily turnover

Revenue

$190.4B +2.0% ▲

5Y CAGR: +4.6%

Gross Profit

$59.0B +4.4% ▲

5Y CAGR: +7.6%

Operating Income

$41.4B +13.8% ▲

5Y CAGR: +7.7%

Net Income

$38.0B +33.3% ▲

5Y CAGR: +41.1%

EPS (Diluted)

$5751.70 +19.9% ▲

5Y CAGR: +37.9%

EBITDA

$75.8B -7.6% ▼

5Y CAGR: +4.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$162.7B	$172.1B	$185.3B	$186.8B	$190.4B
YoY Growth	+7.3%	+5.8%	+7.6%	+0.8%	+2.0%
Cost of Revenue	$116.4B	$125.0B	$128.3B	$130.2B	$131.4B
Gross Profit	$46.3B	$47.1B	$57.0B	$56.6B	$59.0B
Gross Margin	28.5%	27.4%	30.7%	30.3%	31.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$11.8B	$17.7B	$5.7B	$7.2B	$0
Operating Expenses	$14.2B	$20.3B	$17.9B	$20.2B	$17.6B
Operating Income	$32.2B	$26.8B	$39.1B	$36.4B	$41.4B
Operating Margin	19.8%	15.5%	21.1%	19.5%	21.7%
Interest Expense	$13.0B	$11.1B	$11.2B	$8.9B	$6.8B
Income Before Tax	$31.4B	$15.7B	$32.8B	$35.4B	$42.0B
Tax Expense	$7.3B	$5.5B	$2.9B	$7.1B	$4.0B
Net Income	$24.0B	$10.0B	$29.8B	$28.5B	$38.0B
Net Margin	14.8%	5.8%	16.1%	15.3%	19.9%
EPS (Diluted)	$4163.83	$1723.40	$5162.53	$4799.00	$5751.70
EBITDA	$76.5B	$59.6B	$75.9B	$82.0B	$75.8B
Shares Outstanding	6M	6M	6M	6M	7M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$47.0B	$48.2B	$45.9B	$47.3B	$48.0B	$49.2B	$44.3B	$51.6B
Cost of Revenue	$32.7B	$34.1B	$31.6B	$33.2B	$31.9B	$33.3B	$29.9B	$33.6B
Gross Profit	$14.4B	$14.1B	$14.3B	$14.0B	$16.1B	$15.9B	$14.4B	$18.0B
Gross Margin	30.5%	29.3%	31.2%	29.7%	33.6%	32.4%	32.6%	34.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.0B	$1.6B	$2.1B	$3.1B	$1.3B	$1.4B	$1.4B	$3.4B
Operating Expenses	$4.4B	$4.6B	$4.5B	$6.5B	$3.6B	$4.5B	$3.8B	$5.7B
Operating Income	$9.9B	$9.5B	$9.9B	$7.5B	$12.5B	$11.5B	$10.6B	$12.3B
Operating Margin	21.2%	19.8%	21.5%	15.9%	26.1%	23.3%	24.0%	23.9%
Interest Expense	$2.2B	$2.1B	$2.0B	$1.7B	$1.6B	$1.5B	$1.5B	$1.5B
Income Before Tax	$9.2B	$9.0B	$10.6B	$6.4B	$13.2B	$11.7B	$11.2B	$13.8B
Tax Expense	$1.6B	$2.1B	$1.7B	-$1.2B	$2.3B	-$339M	$1.8B	$467M
Net Income	$7.7B	$6.9B	$9.0B	$7.7B	$11.0B	$12.0B	$9.5B	$13.4B
Net Margin	16.5%	14.3%	19.5%	16.2%	22.8%	24.4%	21.3%	25.9%
EPS (Diluted)	$1312.44	$1095.87	$1424.68	$1218.98	$1741.15	$1366.90	$1502.47	$2129.40
EBITDA	$20.9B	$20.5B	$22.2B	$23.1B	$22.6B	$21.0B	$18.5B	$20.2B
Shares Outstanding	6M	6M	6M	6M	6M	8M	8M	6M

003100.KQ KOE