₩32,550.00 ($24.02)

+600.00 (+1.88%)

Weekly Expected Move ±5.4%

₩29046 ₩30798 ₩32550 ₩34302 ₩36054

KOE · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 61 · ₩894.6B mcap · 17M float · 0.945% daily turnover

Revenue

$945.4B +3.9% ▲

5Y CAGR: +13.9%

Gross Profit

$93.3B +2.8% ▲

5Y CAGR: +15.5%

Operating Income

$25.5B -6.0% ▼

5Y CAGR: +11.5%

Net Income

$24.1B +2522.0% ▲

5Y CAGR: +22.7%

EPS (Diluted)

$876.42 +2492.6% ▲

5Y CAGR: +20.9%

EBITDA

$59.2B +15.4% ▲

5Y CAGR: +17.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$737.5B	$793.4B	$833.7B	$909.7B	$945.4B
YoY Growth	+49.6%	+7.6%	+5.1%	+9.1%	+3.9%
Cost of Revenue	$645.9B	$703.5B	$736.1B	$818.9B	$852.1B
Gross Profit	$91.6B	$89.9B	$97.6B	$90.8B	$93.3B
Gross Margin	12.4%	11.3%	11.7%	10.0%	9.9%
R&D Expenses	$9.7B	$8.2B	$11.9B	$12.7B	$0
SG&A Expenses	$15.5B	$14.0B	$18.0B	$11.6B	$0
Operating Expenses	$47.7B	$57.9B	$67.7B	$63.6B	$67.7B
Operating Income	$43.9B	$32.1B	$29.9B	$27.2B	$25.5B
Operating Margin	6.0%	4.0%	3.6%	3.0%	2.7%
Interest Expense	$4.2B	$6.9B	$13.1B	$13.8B	$13.4B
Income Before Tax	$42.6B	$29.5B	$28.4B	$14.2B	$31.1B
Tax Expense	$9.9B	$5.5B	$8.3B	$6.8B	$7.4B
Net Income	$24.5B	$16.9B	$12.5B	-$995M	$24.1B
Net Margin	3.3%	2.1%	1.5%	-0.1%	2.5%
EPS (Diluted)	$908.00	$627.00	$463.00	$-36.63	$876.42
EBITDA	$61.4B	$53.2B	$48.1B	$51.3B	$59.2B
Shares Outstanding	27M	27M	27M	27M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$221.6B	$244.0B	$259.5B	$220.8B	$218.3B	$246.8B	$276.6B	$299.2B
Cost of Revenue	$197.6B	$226.0B	$230.9B	$198.8B	$196.3B	$224.1B	$249.8B	$260.6B
Gross Profit	$24.0B	$18.0B	$28.5B	$22.0B	$22.0B	$22.7B	$26.8B	$38.5B
Gross Margin	10.8%	7.4%	11.0%	10.0%	10.1%	9.2%	9.7%	12.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$3.2B	$4.3B
SG&A Expenses	$6.3B	-$6.9B	$8.0B	$15.8B	$6.4B	-$3.3B	$6.2B	$19.6B
Operating Expenses	$16.8B	$13.9B	$18.2B	$15.3B	$16.9B	$18.5B	$20.7B	$24.6B
Operating Income	$7.2B	$4.1B	$10.4B	$6.7B	$5.1B	$4.1B	$6.1B	$13.9B
Operating Margin	3.3%	1.7%	4.0%	3.0%	2.3%	1.7%	2.2%	4.7%
Interest Expense	$3.4B	$3.6B	$3.2B	$1.6B	$3.2B	$3.8B	$3.5B	$3.8B
Income Before Tax	$1.5B	$4.7B	$8.8B	$5.9B	$6.8B	$9.6B	$7.7B	$16.6B
Tax Expense	$380M	$2.1B	$2.5B	$2.4B	$2.2B	$290M	$2.3B	$3.9B
Net Income	-$760M	-$322M	$4.2B	$3.4B	$4.8B	$9.3B	$5.4B	$9.9B
Net Margin	-0.3%	-0.1%	1.6%	1.5%	2.2%	3.8%	1.9%	3.3%
EPS (Diluted)	$-28.00	$-11.86	$155.76	$124.62	$177.00	$419.60	$195.82	$360.47
EBITDA	$10.7B	$14.2B	$16.7B	$28.6B	$16.6B	-$2.7B	$13.4B	$21.7B
Shares Outstanding	27M	27M	27M	27M	27M	23M	27M	27M

065350.KQ KOE