₩5,210.00 ($3.88)

+0.00 (+0.00%)

Weekly Expected Move ±2.5%

₩4951 ₩5081 ₩5210 ₩5339 ₩5469

KOE · Technology · Technology Distributors · Tech Score Strong Sell · Power 30 · ₩257.8B mcap · 27M float · 0.856% daily turnover

Revenue

$1.35T -9.5% ▼

5Y CAGR: +2.7%

Gross Profit

$139.8B -16.4% ▼

5Y CAGR: +3.7%

Operating Income

$44.4B -28.0% ▼

5Y CAGR: +1.2%

Net Income

$33.7B -37.0% ▼

5Y CAGR: +9.0%

EPS (Diluted)

$628.99 -38.9% ▼

5Y CAGR: +7.8%

EBITDA

$98.2B -24.8% ▼

5Y CAGR: +3.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.31T	$1.22T	$1.17T	$1.49T	$1.35T
YoY Growth	+11.3%	-6.9%	-4.1%	+26.8%	-9.5%
Cost of Revenue	$1.13T	$1.08T	$1.05T	$1.32T	$1.21T
Gross Profit	$180.9B	$140.7B	$124.4B	$167.2B	$139.8B
Gross Margin	13.8%	11.5%	10.6%	11.2%	10.4%
R&D Expenses	$17.2B	$14.5B	$15.5B	$15.5B	$15.2B
SG&A Expenses	$63.7B	$68.0B	$65.1B	$32.5B	$27.5B
Operating Expenses	$104.1B	$83.9B	$80.6B	$105.5B	$95.4B
Operating Income	$78.7B	$56.7B	$41.7B	$61.7B	$44.4B
Operating Margin	6.0%	4.6%	3.6%	4.2%	3.3%
Interest Expense	$1.6B	$1.5B	$1.3B	$2.1B	$1.6B
Income Before Tax	$75.1B	$56.9B	$43.6B	$73.2B	$46.7B
Tax Expense	-$3.2B	$13.9B	$13.4B	$17.5B	$13.7B
Net Income	$72.4B	$38.5B	$28.8B	$53.4B	$33.7B
Net Margin	5.5%	3.2%	2.5%	3.6%	2.5%
EPS (Diluted)	$1308.64	$700.00	$538.99	$1030.00	$628.99
EBITDA	$128.0B	$115.5B	$99.0B	$130.6B	$98.2B
Shares Outstanding	55M	55M	53M	52M	55M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$420.2B	$325.5B	$328.1B	$301.5B	$381.4B	$338.6B	$451.0B	$355.0B
Cost of Revenue	$371.1B	$287.8B	$298.1B	$270.3B	$340.7B	$296.4B	$414.9B	$327.1B
Gross Profit	$49.1B	$37.7B	$30.0B	$31.2B	$39.3B	$42.2B	$34.7B	$27.9B
Gross Margin	11.7%	11.6%	9.1%	10.3%	10.3%	12.5%	7.7%	7.9%
R&D Expenses	$4.0B	$414M	$3.3B	$3.6B	$3.3B	$5.0B	$3.9B	$0
SG&A Expenses	$11.0B	$9.4B	$18.7B	$19.2B	$6.1B	$9.1B	$6.8B	$19.2B
Operating Expenses	$27.7B	$26.0B	$23.7B	$24.8B	$23.0B	$26.7B	$22.6B	$23.2B
Operating Income	$19.5B	$11.7B	$6.3B	$6.4B	$16.5B	$15.5B	$12.1B	$4.7B
Operating Margin	4.6%	3.6%	1.9%	2.1%	4.3%	4.6%	2.7%	1.3%
Interest Expense	$701M	$618M	$456M	$472M	$277M	$430M	$512M	$708M
Income Before Tax	$17.3B	$22.7B	$7.5B	$1.8B	$17.4B	$20.2B	$13.8B	$7.7B
Tax Expense	$5.8B	$9.3B	$789M	$3.8B	$2.1B	$7.0B	$3.5B	$3.8B
Net Income	$11.5B	$12.4B	$6.9B	-$1.5B	$15.1B	$13.3B	$10.0B	$3.6B
Net Margin	2.7%	3.8%	2.1%	-0.5%	4.0%	3.9%	2.2%	1.0%
EPS (Diluted)	$209.00	$245.59	$135.83	$-29.68	$303.00	$219.84	$203.01	$73.00
EBITDA	$19.7B	$37.8B	$22.0B	$15.0B	$30.6B	$30.6B	$26.2B	$18.4B
Shares Outstanding	63M	50M	50M	50M	50M	57M	56M	54M

091700.KQ KOE