₩8,850.00 ($6.58)

+40.00 (+0.45%)

Weekly Expected Move ±4.6%

₩8028 ₩8439 ₩8850 ₩9261 ₩9672

KOE · Technology · Semiconductors · Tech Score Buy · Power 58 · ₩863.3B mcap · 48M float · 3.18% daily turnover

Revenue

$3.76T +30.0% ▲

5Y CAGR: +24.8%

Gross Profit

$160.1B +40.8% ▲

5Y CAGR: +25.3%

Operating Income

$113.9B +69.1% ▲

5Y CAGR: +27.2%

Net Income

$75.8B +39.5% ▲

5Y CAGR: +11.8%

EPS (Diluted)

$758.33 +36.2% ▲

5Y CAGR: +11.5%

EBITDA

$116.5B +86.6% ▲

5Y CAGR: +25.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.23T	$2.54T	$2.15T	$2.89T	$3.76T
YoY Growth	+79.9%	+14.0%	-15.7%	+34.7%	+30.0%
Cost of Revenue	$2.11T	$2.43T	$2.05T	$2.78T	$3.60T
Gross Profit	$117.7B	$117.3B	$90.8B	$113.7B	$160.1B
Gross Margin	5.3%	4.6%	4.2%	3.9%	4.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$32.9B	$11.5B	$12.7B	$14.7B	$0
Operating Expenses	$33.3B	$38.7B	$37.3B	$46.3B	$46.2B
Operating Income	$84.5B	$78.6B	$53.5B	$67.4B	$113.9B
Operating Margin	3.8%	3.1%	2.5%	2.3%	3.0%
Interest Expense	$3.5B	$6.1B	$8.9B	$10.9B	$15.8B
Income Before Tax	$79.4B	$76.5B	$40.2B	$48.8B	$98.3B
Tax Expense	$19.2B	$18.7B	$7.3B	-$5.5B	$22.5B
Net Income	$60.1B	$57.8B	$32.9B	$54.4B	$75.8B
Net Margin	2.7%	2.3%	1.5%	1.9%	2.0%
EPS (Diluted)	$613.72	$589.73	$336.16	$556.80	$758.33
EBITDA	$85.5B	$84.8B	$51.2B	$62.4B	$116.5B
Shares Outstanding	98M	98M	98M	98M	100M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$734.1B	$747.3B	$764.4B	$918.0B	$1.03T	$1.05T	$1.80T	$2.58T
Cost of Revenue	$709.8B	$716.8B	$734.9B	$882.2B	$992.0B	$985.8B	$1.46T	$2.42T
Gross Profit	$24.3B	$30.6B	$29.5B	$35.8B	$36.6B	$59.8B	$337.9B	$165.2B
Gross Margin	3.3%	4.1%	3.9%	3.9%	3.6%	5.7%	18.8%	6.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9.6B	$4.0B	$10.0B	$12.9B	$3.4B	$4.2B	$3.6B	$17.0B
Operating Expenses	$9.6B	$14.3B	$10.0B	$13.6B	$9.4B	$14.9B	$10.6B	$17.0B
Operating Income	$14.7B	$16.3B	$19.5B	$22.3B	$27.2B	$45.0B	$327.3B	$148.2B
Operating Margin	2.0%	2.2%	2.6%	2.4%	2.6%	4.3%	18.2%	5.7%
Interest Expense	$2.9B	$2.3B	$3.4B	$4.0B	$4.7B	$3.8B	$6.0B	$10.0B
Income Before Tax	$9.0B	$11.5B	$14.3B	$19.1B	$19.1B	$45.9B	$309.1B	$137.6B
Tax Expense	$1.1B	$2.6B	$2.4B	$4.5B	$4.2B	$11.5B	$67.1B	$32.5B
Net Income	$7.9B	$8.9B	$11.9B	$14.6B	$14.9B	$34.4B	$242.0B	$105.1B
Net Margin	1.1%	1.2%	1.6%	1.6%	1.5%	3.3%	13.5%	4.1%
EPS (Diluted)	$81.00	$91.09	$122.09	$150.01	$153.00	$343.69	$2480.99	$1078.00
EBITDA	$12.6B	$14.6B	$18.3B	$36.4B	$24.4B	$37.3B	$327.9B	$148.3B
Shares Outstanding	98M	98M	98M	98M	98M	100M	98M	98M

031330.KQ KOE