₩16,510.00 ($12.22)

+240.00 (+1.48%)

Weekly Expected Move ±8.1%

₩13842 ₩15176 ₩16510 ₩17844 ₩19178

KOE · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 61 · ₩258.2B mcap · 9M float · 0.546% daily turnover

Revenue

$195.6B +13.9% ▲

5Y CAGR: +5.0%

Gross Profit

$34.0B +4.2% ▲

5Y CAGR: +2.9%

Operating Income

$5.9B +1.6% ▲

5Y CAGR: -4.2%

Net Income

$4.4B -29.0% ▼

5Y CAGR: +13.5%

EPS (Diluted)

$281.00 +5.6% ▲

5Y CAGR: +13.2%

EBITDA

$5.9B -78.7% ▼

5Y CAGR: -21.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$178.5B	$181.2B	$183.6B	$171.8B	$195.6B
YoY Growth	+16.4%	+1.5%	+1.3%	-6.5%	+13.9%
Cost of Revenue	$142.0B	$141.7B	$147.4B	$139.2B	$161.7B
Gross Profit	$36.5B	$39.5B	$36.2B	$32.6B	$34.0B
Gross Margin	20.4%	21.8%	19.7%	19.0%	17.4%
R&D Expenses	$7.8B	$8.2B	$7.2B	$6.8B	$0
SG&A Expenses	$16.4B	$17.4B	$6.5B	$5.9B	$28.0B
Operating Expenses	$24.5B	$26.5B	$27.2B	$26.7B	$28.0B
Operating Income	$12.0B	$12.9B	$9.0B	$5.8B	$5.9B
Operating Margin	6.7%	7.1%	4.9%	3.4%	3.0%
Interest Expense	$5.6B	$5.8B	$7.4B	$7.2B	$7.9B
Income Before Tax	$10.8B	$8.9B	$17.0B	$6.8B	$4.4B
Tax Expense	$1.5B	$1.4B	$5.0B	$647M	$45M
Net Income	$9.3B	$7.4B	$12.0B	$6.2B	$4.4B
Net Margin	5.2%	4.1%	6.5%	3.6%	2.2%
EPS (Diluted)	$607.81	$476.30	$273.00	$266.00	$281.00
EBITDA	$27.1B	$27.3B	$37.9B	$27.9B	$5.9B
Shares Outstanding	15M	16M	16M	18M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$42.4B	$40.6B	$40.7B	$44.8B	$49.9B	$60.2B	$48.5B	$55.8B
Cost of Revenue	$34.5B	$33.6B	$32.8B	$36.5B	$41.0B	$51.4B	$40.7B	$45.2B
Gross Profit	$7.9B	$6.9B	$7.9B	$8.3B	$9.0B	$8.8B	$7.8B	$10.6B
Gross Margin	18.7%	17.1%	19.3%	18.6%	18.0%	14.7%	16.1%	19.0%
R&D Expenses	$1.9B	$1.6B	$0	$2.0B	$2.1B	$1.9B	$1.8B	$2.1B
SG&A Expenses	$1.5B	$996M	$1.6B	$6.7B	$1.6B	$7.7B	$1.5B	$1.5B
Operating Expenses	$6.6B	$6.6B	$6.8B	$6.7B	$6.8B	$7.7B	$6.7B	$7.0B
Operating Income	$1.3B	$381M	$1.1B	$1.6B	$2.1B	$1.2B	$1.2B	$3.6B
Operating Margin	3.1%	0.9%	2.7%	3.5%	4.3%	1.9%	2.4%	6.4%
Interest Expense	$2.0B	$1.9B	$1.4B	$1.9B	$2.1B	$2.6B	$1.7B	$2.3B
Income Before Tax	-$1.0B	$9.8B	$318M	$2.0B	$1.5B	$560M	$841M	$7.0B
Tax Expense	$401M	$1.2B	$40M	-$270M	$406M	-$131M	$123M	$2.0B
Net Income	-$1.4B	$8.6B	$278M	$2.3B	$1.1B	$690M	$718M	$5.0B
Net Margin	-3.4%	21.2%	0.7%	5.2%	2.2%	1.1%	1.5%	8.9%
EPS (Diluted)	$-92.00	$552.36	$17.85	$148.24	$70.00	$44.62	$46.00	$318.00
EBITDA	$4.4B	$15.2B	$5.1B	$11.8B	$7.2B	$1.2B	$6.3B	$8.7B
Shares Outstanding	16M	16M	16M	16M	16M	15M	16M	17M

089980.KQ KOE