₩5,920.00 ($4.40)

+50.00 (+0.85%)

Weekly Expected Move ±4.2%

₩5425 ₩5673 ₩5920 ₩6167 ₩6415

KOE · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 40 · ₩473.6B mcap · 44M float · 1.29% daily turnover

Revenue

$4.38T +3.2% ▲

5Y CAGR: +8.1%

Gross Profit

$524.3B +10.0% ▲

5Y CAGR: +24.2%

Operating Income

$242.7B +17.9% ▲

5Y CAGR: +116.5%

Net Income

$185.7B +32.6% ▲

EPS (Diluted)

$2320.83 +32.8% ▲

EBITDA

$495.3B -1.6% ▼

5Y CAGR: +15.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.35T	$3.98T	$4.32T	$4.25T	$4.38T
YoY Growth	+12.7%	+18.8%	+8.7%	-1.8%	+3.2%
Cost of Revenue	$3.10T	$3.67T	$3.82T	$3.77T	$3.86T
Gross Profit	$246.7B	$310.7B	$504.0B	$476.7B	$524.3B
Gross Margin	7.4%	7.8%	11.7%	11.2%	12.0%
R&D Expenses	$22.4B	$36.4B	$38.6B	$44.8B	$0
SG&A Expenses	$75.2B	$82.7B	$98.7B	$107.2B	$0
Operating Expenses	$173.6B	$196.3B	$247.3B	$270.8B	$280.6B
Operating Income	$76.4B	$102.8B	$256.7B	$205.9B	$242.7B
Operating Margin	2.3%	2.6%	5.9%	4.8%	5.5%
Interest Expense	$33.2B	$44.6B	$74.4B	$81.5B	$86.8B
Income Before Tax	$66.0B	$69.5B	$218.7B	$191.8B	$224.4B
Tax Expense	$27.0B	$27.2B	$42.7B	$57.2B	$46.6B
Net Income	$44.9B	$38.9B	$169.9B	$140.1B	$185.7B
Net Margin	1.3%	1.0%	3.9%	3.3%	4.2%
EPS (Diluted)	$561.71	$486.73	$2124.40	$1747.82	$2320.83
EBITDA	$330.2B	$349.8B	$515.6B	$503.2B	$495.3B
Shares Outstanding	80M	80M	80M	80M	80M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.06T	$1.04T	$1.05T	$1.15T	$1.19T	$994.7B	$1.07T	$1.13T
Cost of Revenue	$934.2B	$885.5B	$933.9B	$1.02T	$1.04T	$855.6B	$953.2B	$998.1B
Gross Profit	$121.1B	$159.0B	$115.1B	$133.2B	$149.9B	$139.1B	$116.4B	$128.2B
Gross Margin	11.5%	15.2%	11.0%	11.5%	12.6%	14.0%	10.9%	11.4%
R&D Expenses	$13.4B	$18.9B	$10.8B	$11.2B	$17.8B	$18.2B	$7.5B	$12.3B
SG&A Expenses	$29.2B	$31.4B	$56.8B	$67.8B	$34.0B	$30.6B	$26.0B	$27.3B
Operating Expenses	$77.1B	$78.2B	$56.8B	$67.8B	$86.4B	$83.9B	$60.9B	$63.2B
Operating Income	$44.0B	$80.8B	$58.2B	$65.4B	$63.4B	$55.3B	$55.5B	$65.0B
Operating Margin	4.2%	7.7%	5.6%	5.7%	5.4%	5.6%	5.2%	5.8%
Interest Expense	$20.2B	$21.0B	$21.5B	$22.1B	$21.8B	$21.4B	$21.8B	$21.1B
Income Before Tax	$13.8B	$91.7B	$55.8B	$27.3B	$55.6B	$85.7B	$46.7B	$38.3B
Tax Expense	$6.1B	$26.1B	$13.0B	$5.4B	-$6.1B	$34.2B	$15.5B	$22.2B
Net Income	$8.6B	$69.5B	$39.8B	$17.0B	$57.7B	$54.2B	$31.9B	$30.8B
Net Margin	0.8%	6.6%	3.8%	1.5%	4.9%	5.5%	3.0%	2.7%
EPS (Diluted)	$107.00	$866.74	$497.70	$213.03	$721.00	$889.10	$399.14	$385.27
EBITDA	$90.7B	$172.2B	$176.5B	$191.4B	$141.1B	$123.5B	$123.6B	$132.7B
Shares Outstanding	80M	80M	80M	80M	80M	67M	80M	80M

015750.KQ KOE