₩102,800.00 ($76.49)

+2700.00 (+2.70%)

Weekly Expected Move ±10.8%

₩80622 ₩91711 ₩102800 ₩113889 ₩124978

KOE · Industrials · Electrical Equipment & Parts · Tech Score Strong Buy · Power 64 · ₩2.28T mcap · 14M float · 3.42% daily turnover

Revenue

$341.7B -12.0% ▼

5Y CAGR: -0.8%

Gross Profit

$63.3B -0.6% ▼

5Y CAGR: +0.6%

Operating Income

$17.9B +45.4% ▲

5Y CAGR: -0.2%

Net Income

$9.1B -30.4% ▼

5Y CAGR: -7.4%

EPS (Diluted)

$411.83 -30.3% ▼

5Y CAGR: -8.6%

EBITDA

$25.4B +5.5% ▲

5Y CAGR: +1.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$416.3B	$440.5B	$393.8B	$388.5B	$341.7B
YoY Growth	+17.3%	+5.8%	-10.6%	-1.3%	-12.0%
Cost of Revenue	$349.7B	$366.2B	$330.9B	$324.8B	$278.4B
Gross Profit	$66.7B	$74.3B	$62.8B	$63.7B	$63.3B
Gross Margin	16.0%	16.9%	16.0%	16.4%	18.5%
R&D Expenses	$14.5B	$14.6B	$14.6B	$16.1B	$13.6B
SG&A Expenses	$27.1B	$32.9B	$14.2B	$15.3B	$31.7B
Operating Expenses	$43.3B	$47.5B	$46.9B	$51.4B	$45.3B
Operating Income	$23.5B	$25.5B	$16.0B	$12.3B	$17.9B
Operating Margin	5.7%	5.8%	4.1%	3.2%	5.3%
Interest Expense	$2.1B	$3.3B	$3.6B	$3.0B	$2.4B
Income Before Tax	$25.5B	$21.9B	$13.8B	$14.3B	$14.6B
Tax Expense	$2.6B	$2.2B	$1.6B	$1.2B	$5.4B
Net Income	$22.9B	$19.7B	$11.0B	$13.1B	$9.1B
Net Margin	5.5%	4.5%	2.8%	3.4%	2.7%
EPS (Diluted)	$1092.06	$900.65	$495.79	$590.94	$411.83
EBITDA	$32.2B	$33.8B	$23.1B	$24.0B	$25.4B
Shares Outstanding	21M	22M	22M	22M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$92.2B	$98.1B	$93.3B	$80.5B	$84.1B	$83.8B	$80.8B	$88.8B
Cost of Revenue	$82.6B	$75.9B	$78.6B	$64.0B	$70.3B	$63.7B	$66.4B	$73.5B
Gross Profit	$9.6B	$22.2B	$14.7B	$16.4B	$13.8B	$20.1B	$14.4B	$15.2B
Gross Margin	10.4%	22.6%	15.7%	20.4%	16.4%	24.0%	17.8%	17.2%
R&D Expenses	-$5.7B	$10.9B	$2.1B	$4.0B	$109M	$7.5B	$1.8B	$0
SG&A Expenses	$6.3B	$4.0B	$8.0B	$8.0B	$4.2B	$3.9B	$3.9B	$4.7B
Operating Expenses	$6.3B	$19.7B	$10.6B	$12.5B	$8.8B	$15.1B	$9.9B	$11.2B
Operating Income	$3.3B	$2.5B	$4.1B	$3.9B	$4.9B	$5.0B	$4.5B	$4.0B
Operating Margin	3.6%	2.5%	4.4%	4.9%	5.9%	6.0%	5.5%	4.5%
Interest Expense	$726M	$683M	$643M	$612M	$584M	$590M	$535M	$598M
Income Before Tax	$3.5B	$3.2B	$3.8B	$2.6B	$5.0B	$3.1B	$4.8B	$2.9B
Tax Expense	$993M	-$728M	$727M	$222M	$1.3B	$3.2B	$1.3B	$428M
Net Income	$2.5B	$4.0B	$3.1B	$2.4B	$3.6B	-$39M	$3.5B	$2.4B
Net Margin	2.7%	4.0%	3.3%	3.0%	4.3%	-0.0%	4.3%	2.7%
EPS (Diluted)	$112.00	$178.19	$140.58	$108.92	$164.00	$-1.74	$156.20	$109.80
EBITDA	$5.0B	$5.7B	$5.9B	$18.3B	$7.4B	$7.2B	$6.0B	$6.3B
Shares Outstanding	22M	22M	22M	22M	22M	22M	22M	22M

058610.KQ KOE