₩18,920.00 ($14.00)

-550.00 (-2.82%)

Weekly Expected Move ±4.1%

₩17371 ₩18146 ₩18920 ₩19694 ₩20469

KOE · Technology · Information Technology Services · Tech Score Sell · Power 35 · ₩724.6B mcap · 14M float · 0.606% daily turnover

Revenue

$18.05T +48.7% ▲

5Y CAGR: +28.8%

Gross Profit

$2.64T +22.0% ▲

5Y CAGR: +10.3%

Operating Income

$1.60T +32.6% ▲

5Y CAGR: +8.7%

Net Income

$218.8B +33.2% ▲

5Y CAGR: +17.9%

EPS (Diluted)

$5713.15 +34.9% ▲

5Y CAGR: +22.0%

EBITDA

$1.70T +31.9% ▲

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.58T	$9.75T	$10.33T	$12.14T	$18.05T
YoY Growth	+29.2%	+48.1%	+6.0%	+17.4%	+48.7%
Cost of Revenue	$4.55T	$8.24T	$8.89T	$9.97T	$15.41T
Gross Profit	$2.03T	$1.51T	$1.45T	$2.16T	$2.64T
Gross Margin	30.8%	15.5%	14.0%	17.8%	14.6%
R&D Expenses	$4.0B	$5.8B	$0	$0	$0
SG&A Expenses	$673.8B	$681.0B	$310.2B	$356.3B	$0
Operating Expenses	$715.4B	$729.5B	$777.4B	$956.0B	$1.04T
Operating Income	$1.31T	$776.7B	$667.9B	$1.21T	$1.60T
Operating Margin	20.0%	8.0%	6.5%	9.9%	8.9%
Interest Expense	$13.0B	$14.2B	$23.0B	$30.6B	$31.9B
Income Before Tax	$1.33T	$777.8B	$650.3B	$1.16T	$1.72T
Tax Expense	$423.4B	$46.5B	$207.4B	$298.5B	$518.5B
Net Income	$147.0B	$203.7B	$63.6B	$164.3B	$218.8B
Net Margin	2.2%	2.1%	0.6%	1.4%	1.2%
EPS (Diluted)	$3748.93	$5319.25	$1659.79	$4235.00	$5713.15
EBITDA	$1.36T	$860.5B	$745.6B	$1.29T	$1.70T
Shares Outstanding	38M	38M	38M	38M	38M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.93T	$3.87T	$3.88T	$4.73T	$3.60T	$5.85T	$9.64T	$16.37T
Cost of Revenue	$2.40T	$3.39T	$3.28T	$4.03T	$2.90T	$5.12T	$8.67T	$15.17T
Gross Profit	$523.7B	$485.6B	$600.0B	$697.6B	$694.9B	$726.2B	$962.7B	$1.20T
Gross Margin	17.9%	12.5%	15.5%	14.8%	19.3%	12.4%	10.0%	7.3%
R&D Expenses	$705M	$78.6B	$627M	$732M	$0	$0	$953M	$656M
SG&A Expenses	$85.9B	$101.7B	$214.1B	$223.0B	$98.5B	$119.6B	$140.2B	$277.1B
Operating Expenses	$227.2B	$285.4B	$250.1B	$258.9B	$252.9B	$356.9B	$315.4B	$367.1B
Operating Income	$296.5B	$200.3B	$349.8B	$438.8B	$442.0B	$368.5B	$647.3B	$831.6B
Operating Margin	10.1%	5.2%	9.0%	9.3%	12.3%	6.3%	6.7%	5.1%
Interest Expense	$9.6B	$21.0B	$11.4B	$12.6B	$7.3B	$626M	$9.4B	$12.5B
Income Before Tax	$294.4B	$177.7B	$344.2B	$441.1B	$471.4B	$466.8B	$689.9B	$819.3B
Tax Expense	$76.1B	$44.0B	$103.9B	$113.5B	$135.9B	$170.8B	$207.3B	$134.6B
Net Income	$39.9B	$18.5B	$41.1B	$64.9B	$65.4B	$47.4B	$74.9B	$147.9B
Net Margin	1.4%	0.5%	1.1%	1.4%	1.8%	0.8%	0.8%	0.9%
EPS (Diluted)	$1009.00	$482.34	$1072.47	$1695.62	$1707.00	$1238.14	$1956.54	$3862.27
EBITDA	$341.6B	$270.3B	$643.2B	$704.3B	$465.7B	$400.9B	$670.1B	$859.5B
Shares Outstanding	40M	38M	38M	38M	38M	11M	38M	38M

032190.KQ KOE