₩10,600.00 ($7.87)

+600.00 (+6.00%)

Weekly Expected Move ±6.9%

₩9143 ₩9872 ₩10600 ₩11328 ₩12057

KOE · Technology · Communication Equipment · Tech Score Buy · Power 61 · ₩635.2B mcap · 53M float · 2.86% daily turnover

Revenue

$294.8B -10.9% ▼

5Y CAGR: +11.5%

Gross Profit

$131.6B +6.2% ▲

5Y CAGR: +20.0%

Operating Income

$33.4B -4.8% ▼

Net Income

$37.0B -19.9% ▼

EPS (Diluted)

$619.00 -18.6% ▼

EBITDA

$42.3B -37.9% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$212.3B	$279.8B	$321.4B	$331.1B	$294.8B
YoY Growth	+24.0%	+31.8%	+14.9%	+3.0%	-10.9%
Cost of Revenue	$143.7B	$171.8B	$200.3B	$207.2B	$163.3B
Gross Profit	$68.5B	$108.0B	$121.1B	$123.8B	$131.6B
Gross Margin	32.3%	38.6%	37.7%	37.4%	44.6%
R&D Expenses	$17.8B	$26.0B	$35.2B	$34.3B	$39.9B
SG&A Expenses	$21.8B	$23.0B	$45.8B	$21.5B	$58.2B
Operating Expenses	$62.4B	$79.4B	$81.0B	$88.7B	$98.1B
Operating Income	$6.1B	$28.6B	$40.1B	$35.1B	$33.4B
Operating Margin	2.9%	10.2%	12.5%	10.6%	11.3%
Interest Expense	$1.7B	$2.8B	$4.5B	$4.8B	$10.5B
Income Before Tax	$33.8B	$36.3B	$49.1B	$54.3B	$38.8B
Tax Expense	$8.6B	$6.4B	$8.3B	$8.1B	$1.9B
Net Income	$23.9B	$29.8B	$40.9B	$46.1B	$37.0B
Net Margin	11.2%	10.7%	12.7%	13.9%	12.5%
EPS (Diluted)	$427.00	$490.00	$671.00	$760.00	$619.00
EBITDA	$12.9B	$38.4B	$46.4B	$68.1B	$42.3B
Shares Outstanding	56M	61M	61M	61M	60M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$85.5B	$90.1B	$55.8B	$56.2B	$70.0B	$112.8B	$63.7B	$70.1B
Cost of Revenue	$55.1B	$51.4B	$33.1B	$29.6B	$41.8B	$58.7B	$39.4B	$38.4B
Gross Profit	$30.4B	$38.7B	$22.6B	$26.7B	$28.2B	$54.1B	$24.3B	$31.7B
Gross Margin	35.6%	43.0%	40.6%	47.4%	40.2%	48.0%	38.1%	45.3%
R&D Expenses	$9.5B	$11.3B	$8.5B	$9.0B	$11.2B	$11.2B	$9.2B	$9.4B
SG&A Expenses	$5.5B	$6.6B	$22.4B	$5.9B	$5.9B	$16.7B	$8.2B	$10.5B
Operating Expenses	$22.6B	$26.7B	$22.4B	$22.5B	$25.4B	$27.9B	$25.4B	$28.2B
Operating Income	$7.8B	$12.0B	$261M	$4.1B	$2.8B	$26.2B	-$1.1B	$3.5B
Operating Margin	9.1%	13.3%	0.5%	7.4%	4.0%	23.3%	-1.8%	5.0%
Interest Expense	$1.2B	$1.2B	$1.2B	$1.1B	$1.0B	$7.1B	$1.1B	$1.2B
Income Before Tax	$7.3B	$19.1B	$2.3B	-$469M	$5.3B	$31.7B	$24.1B	-$1.2B
Tax Expense	-$125M	$4.3B	-$779M	-$1.4B	$31M	$4.0B	$1.9B	-$1.0B
Net Income	$7.4B	$14.8B	$3.1B	$988M	$5.3B	$27.6B	$22.3B	-$142M
Net Margin	8.7%	16.4%	5.5%	1.8%	7.5%	24.5%	34.9%	-0.2%
EPS (Diluted)	$121.00	$241.25	$49.95	$16.00	$88.00	$464.52	$372.00	$-2.37
EBITDA	$10.6B	$22.8B	$2.3B	$28.7B	$8.7B	$28.9B	$27.6B	$6.1B
Shares Outstanding	61M	61M	61M	61M	60M	59M	60M	60M

050890.KQ KOE