₩52,000.00 ($38.73)

-1100.00 (-2.07%)

Weekly Expected Move ±8.6%

₩43040 ₩47520 ₩52000 ₩56480 ₩60960

KOE · Basic Materials · Chemicals · Tech Score Strong Buy · Power 70 · ₩2.65T mcap · 31M float · 1.95% daily turnover

Revenue

$1.19T -15.2% ▼

5Y CAGR: +5.0%

Gross Profit

$301.1B -17.4% ▼

5Y CAGR: +6.4%

Operating Income

$143.5B -31.1% ▼

5Y CAGR: +2.6%

Net Income

$99.1B -36.0% ▼

5Y CAGR: +3.1%

EPS (Diluted)

$1926.89 -36.0% ▼

5Y CAGR: +3.1%

EBITDA

$211.4B -28.3% ▼

5Y CAGR: +3.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.16T	$1.46T	$1.31T	$1.41T	$1.19T
YoY Growth	+23.8%	+25.5%	-10.1%	+7.5%	-15.2%
Cost of Revenue	$919.0B	$1.12T	$1.01T	$1.04T	$893.1B
Gross Profit	$242.2B	$338.9B	$300.1B	$364.5B	$301.1B
Gross Margin	20.9%	23.3%	22.9%	25.9%	25.2%
R&D Expenses	$17.3B	$16.2B	$18.4B	$23.8B	$0
SG&A Expenses	$78.1B	$86.7B	$84.6B	$50.7B	$0
Operating Expenses	$112.1B	$122.0B	$103.0B	$156.2B	$157.6B
Operating Income	$143.8B	$216.9B	$176.2B	$208.2B	$143.5B
Operating Margin	12.4%	14.9%	13.4%	14.8%	12.0%
Interest Expense	$9.9B	$14.8B	$24.9B	$28.4B	$22.7B
Income Before Tax	$136.4B	$211.0B	$162.9B	$202.1B	$112.9B
Tax Expense	$32.9B	$54.8B	$39.4B	$58.6B	$54.9B
Net Income	$103.3B	$159.5B	$127.3B	$154.8B	$99.1B
Net Margin	8.9%	10.9%	9.7%	11.0%	8.3%
EPS (Diluted)	$2008.47	$3101.83	$2476.24	$3010.00	$1926.89
EBITDA	$195.1B	$279.5B	$243.8B	$294.7B	$211.4B
Shares Outstanding	51M	51M	51M	51M	49M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$359.4B	$360.3B	$368.1B	$376.8B	$299.9B	$309.2B	$328.1B	$346.9B
Cost of Revenue	$262.1B	$261.3B	$270.1B	$282.1B	$227.2B	$228.5B	$225.0B	$248.1B
Gross Profit	$97.3B	$99.0B	$98.0B	$94.8B	$72.7B	$80.7B	$103.1B	$98.8B
Gross Margin	27.1%	27.5%	26.6%	25.1%	24.2%	26.1%	31.4%	28.5%
R&D Expenses	$6.1B	$6.8B	$0	$6.0B	$6.5B	$0	$7.2B	$0
SG&A Expenses	$13.1B	$12.4B	$14.7B	$35.3B	$8.0B	$35.3B	$13.7B	$12.4B
Operating Expenses	$35.4B	$49.7B	$39.5B	$40.9B	$34.8B	$49.6B	$36.5B	$39.5B
Operating Income	$61.9B	$49.3B	$58.5B	$53.8B	$34.8B	$31.1B	$65.1B	$63.9B
Operating Margin	17.2%	13.7%	15.9%	14.3%	11.6%	10.1%	19.8%	18.4%
Interest Expense	$7.0B	$6.9B	$7.1B	$6.4B	$5.1B	$4.2B	$4.9B	$4.9B
Income Before Tax	$43.9B	$51.6B	$53.2B	$14.0B	$38.7B	$28.7B	$95.6B	$89.9B
Tax Expense	$10.6B	$21.2B	$17.1B	$8.5B	$24.6B	$9.6B	$40.7B	$15.3B
Net Income	$34.2B	$38.0B	$37.5B	$6.9B	$23.6B	$31.1B	$68.3B	$86.1B
Net Margin	9.5%	10.5%	10.2%	1.8%	7.9%	10.1%	20.8%	24.8%
EPS (Diluted)	$665.30	$738.00	$729.21	$133.63	$459.00	$604.89	$1327.62	$1690.03
EBITDA	$61.9B	$75.0B	$76.7B	$111.8B	$60.6B	$48.8B	$81.6B	$75.6B
Shares Outstanding	50M	51M	51M	51M	51M	48M	50M	50M

005290.KQ KOE