₩296,000.00 ($220.28)

-18000.00 (-5.73%)

Weekly Expected Move ±8.4%

₩246484 ₩271242 ₩296000 ₩320758 ₩345516

KOE · Industrials · Electrical Equipment & Parts · Tech Score Strong Buy · Power 69 · ₩3.31T mcap · 3M float · 2.85% daily turnover

Revenue

$301.3B +9.3% ▲

5Y CAGR: +5.7%

Gross Profit

$107.8B +3.5% ▲

5Y CAGR: +2.0%

Operating Income

$83.9B +3.9% ▲

5Y CAGR: +0.9%

Net Income

$69.9B -2.9% ▼

5Y CAGR: +2.9%

EPS (Diluted)

$6137.64 -0.5% ▼

5Y CAGR: +3.4%

EBITDA

$97.9B -7.5% ▼

5Y CAGR: +1.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$270.8B	$319.6B	$226.7B	$275.7B	$301.3B
YoY Growth	+18.6%	+18.0%	-29.1%	+21.7%	+9.3%
Cost of Revenue	$148.2B	$170.4B	$134.8B	$171.6B	$193.5B
Gross Profit	$122.6B	$149.2B	$91.8B	$104.1B	$107.8B
Gross Margin	45.3%	46.7%	40.5%	37.8%	35.8%
R&D Expenses	$4.8B	$4.8B	$9.0B	$5.2B	$0
SG&A Expenses	$8.3B	$17.5B	$14.6B	$10.2B	$11.7B
Operating Expenses	$19.2B	$22.2B	$23.6B	$23.4B	$23.9B
Operating Income	$103.4B	$127.0B	$66.7B	$80.7B	$83.9B
Operating Margin	38.2%	39.8%	29.4%	29.3%	27.8%
Interest Expense	$17M	$19M	$28M	$32M	$37M
Income Before Tax	$106.3B	$127.9B	$75.3B	$90.7B	$91.4B
Tax Expense	$24.4B	$33.9B	$14.0B	$18.7B	$21.5B
Net Income	$81.9B	$94.1B	$61.2B	$72.0B	$69.9B
Net Margin	30.2%	29.4%	27.0%	26.1%	23.2%
EPS (Diluted)	$7014.19	$8056.23	$5245.79	$6166.51	$6137.64
EBITDA	$118.9B	$142.0B	$90.4B	$105.8B	$97.9B
Shares Outstanding	12M	12M	12M	12M	11M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$75.6B	$72.8B	$78.4B	$72.7B	$79.2B	$71.1B	$95.4B	$94.9B
Cost of Revenue	$47.2B	$45.7B	$48.7B	$46.8B	$50.3B	$46.3B	$60.4B	$61.9B
Gross Profit	$28.4B	$27.1B	$29.7B	$25.8B	$28.9B	$24.7B	$35.0B	$33.0B
Gross Margin	37.6%	37.2%	37.9%	35.6%	36.5%	34.8%	36.6%	34.7%
R&D Expenses	$1.2B	$1.5B	$1.2B	$0	$1.1B	$1.3B	$1.1B	$0
SG&A Expenses	$2.7B	$3.0B	$2.8B	$6.3B	$3.0B	$2.7B	$3.4B	$3.1B
Operating Expenses	$5.9B	$6.6B	$5.8B	$6.3B	$6.5B	$6.2B	$6.4B	$6.1B
Operating Income	$22.6B	$20.5B	$23.5B	$19.5B	$22.4B	$18.5B	$28.6B	$26.9B
Operating Margin	29.8%	28.2%	30.0%	26.8%	28.2%	26.1%	29.9%	28.3%
Interest Expense	$8M	$8M	$7M	$10M	$10M	$9M	$8M	$9M
Income Before Tax	$23.8B	$24.2B	$25.5B	$20.2B	$24.9B	$20.9B	$31.7B	$29.5B
Tax Expense	$5.1B	$5.5B	$5.9B	$4.2B	$7.7B	$3.6B	$6.6B	$5.8B
Net Income	$18.7B	$18.7B	$19.5B	$16.0B	$17.1B	$17.3B	$25.1B	$23.7B
Net Margin	24.8%	25.6%	24.9%	22.0%	21.6%	24.3%	26.3%	24.9%
EPS (Diluted)	$1603.42	$1597.55	$1671.86	$1395.00	$1519.00	$1542.81	$2246.36	$2115.58
EBITDA	$22.6B	$27.8B	$26.9B	$29.4B	$25.9B	$22.1B	$32.3B	$30.6B
Shares Outstanding	12M	12M	12M	12M	11M	11M	11M	11M

064760.KQ KOE