₩37,950.00 ($28.26)

-300.00 (-0.78%)

Weekly Expected Move ±8.4%

₩31558 ₩34754 ₩37950 ₩41146 ₩44342

KOE · Industrials · Manufacturing - Metal Fabrication · Tech Score Buy · Power 61 · ₩759.3B mcap · 9M float · 2.43% daily turnover

Revenue

$349.7B -9.5% ▼

5Y CAGR: +0.3%

Gross Profit

$34.6B -32.8% ▼

5Y CAGR: +5.5%

Operating Income

$5.1B -77.8% ▼

5Y CAGR: +14.8%

Net Income

$5.4B -78.1% ▼

EPS (Diluted)

$270.63 -78.1% ▼

EBITDA

$24.6B -50.1% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$322.3B	$393.9B	$443.8B	$386.3B	$349.7B
YoY Growth	-6.4%	+22.2%	+12.7%	-12.9%	-9.5%
Cost of Revenue	$293.5B	$364.6B	$376.4B	$334.9B	$315.1B
Gross Profit	$28.9B	$29.3B	$67.4B	$51.4B	$34.6B
Gross Margin	9.0%	7.4%	15.2%	13.3%	9.9%
R&D Expenses	$1.5B	$1.7B	$1.8B	$1.8B	$1.8B
SG&A Expenses	$17.9B	$18.1B	$26.0B	$19.9B	$27.7B
Operating Expenses	$24.2B	$26.8B	$27.9B	$28.6B	$29.5B
Operating Income	$5.1B	$2.9B	$39.5B	$22.8B	$5.1B
Operating Margin	1.6%	0.7%	8.9%	5.9%	1.5%
Interest Expense	$4.4B	$6.6B	$8.0B	$5.5B	$3.3B
Income Before Tax	$7.6B	$146M	$32.8B	$24.1B	$6.1B
Tax Expense	$429M	-$402M	-$1.4B	-$627M	$730M
Net Income	$7.1B	$547M	$34.2B	$24.7B	$5.4B
Net Margin	2.2%	0.1%	7.7%	6.4%	1.5%
EPS (Diluted)	$357.12	$27.00	$1706.99	$1235.22	$270.63
EBITDA	$30.8B	$26.1B	$60.6B	$49.2B	$24.6B
Shares Outstanding	20M	20M	20M	20M	20M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$87.6B	$107.9B	$85.6B	$87.0B	$86.4B	$90.5B	$88.3B	$105.5B
Cost of Revenue	$77.3B	$96.6B	$79.9B	$74.3B	$77.3B	$83.2B	$79.7B	$93.7B
Gross Profit	$10.3B	$11.3B	$5.8B	$12.8B	$9.2B	$7.4B	$8.6B	$11.8B
Gross Margin	11.7%	10.5%	6.7%	14.7%	10.6%	8.2%	9.7%	11.2%
R&D Expenses	$402M	$550M	$407M	$857M	$397M	$106M	$314M	$366M
SG&A Expenses	$6.4B	$4.3B	$4.8B	$8.0B	$7.1B	$5.1B	$5.4B	$8.2B
Operating Expenses	$6.4B	$5.3B	$4.8B	$8.0B	$8.5B	$8.7B	$5.8B	$8.6B
Operating Income	$3.9B	$6.0B	$943M	$4.7B	$700M	-$1.4B	$2.8B	$3.2B
Operating Margin	4.5%	5.6%	1.1%	5.5%	0.8%	-1.5%	3.2%	3.0%
Interest Expense	$1.3B	$1.2B	$1.0B	$929M	$903M	$490M	$531M	$649M
Income Before Tax	$2.2B	$8.8B	$1.4B	$2.5B	$2.6B	-$287M	$4.5B	$4.6B
Tax Expense	-$97M	$544M	-$113M	$184M	$570M	$89M	$238M	$327M
Net Income	$2.3B	$8.2B	$1.5B	$2.3B	$2.0B	-$375M	$4.2B	$4.3B
Net Margin	2.6%	7.6%	1.8%	2.6%	2.3%	-0.4%	4.8%	4.1%
EPS (Diluted)	$113.00	$411.68	$75.03	$114.72	$100.00	$-18.76	$212.36	$214.11
EBITDA	$8.4B	$14.9B	$7.3B	$17.6B	$8.3B	$3.5B	$7.9B	$8.4B
Shares Outstanding	20M	20M	20M	20M	20M	20M	20M	20M

044490.KQ KOE