Also trades as: 092730.KS (KSC) · $vol 0M

₩23,100.00 ($17.16)

-200.00 (-0.86%)

Weekly Expected Move ±5.0%

₩20781 ₩21940 ₩23100 ₩24260 ₩25419

KOE · Consumer Defensive · Household & Personal Products · Tech Score Buy · Power 49 · ₩361.3B mcap · 9M float · 0.711% daily turnover

Analysis Technicals Weather Peers

Revenue

$132.2B +11.1% ▲

5Y CAGR: +10.1%

Gross Profit

$84.7B +14.4% ▲

5Y CAGR: +8.0%

Operating Income

$28.8B +16.7% ▲

5Y CAGR: +5.6%

Net Income

$27.9B +21.0% ▲

5Y CAGR: +9.0%

EPS (Diluted)

$1778.81 +20.7% ▲

5Y CAGR: +9.2%

EBITDA

$31.9B -4.4% ▼

5Y CAGR: +5.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$87.9B	$85.0B	$97.1B	$119.0B	$132.2B
YoY Growth	+7.7%	-3.3%	+14.2%	+22.6%	+11.1%
Cost of Revenue	$26.6B	$27.8B	$33.0B	$45.0B	$47.5B
Gross Profit	$61.3B	$57.3B	$64.2B	$74.0B	$84.7B
Gross Margin	69.7%	67.4%	66.1%	62.2%	64.1%
R&D Expenses	$2.9B	$2.9B	$2.6B	$3.4B	$3.3B
SG&A Expenses	$36.0B	$33.0B	$36.3B	$33.5B	$52.6B
Operating Expenses	$38.9B	$35.8B	$38.9B	$49.4B	$55.9B
Operating Income	$22.4B	$21.4B	$25.3B	$24.7B	$28.8B
Operating Margin	25.5%	25.2%	26.1%	20.7%	21.8%
Interest Expense	$38M	$9M	$21M	$41M	$39M
Income Before Tax	$23.8B	$23.3B	$29.4B	$30.2B	$32.3B
Tax Expense	$6.1B	$6.3B	$6.2B	$7.1B	$4.4B
Net Income	$17.7B	$17.0B	$23.2B	$23.1B	$27.9B
Net Margin	20.1%	20.0%	23.9%	19.4%	21.1%
EPS (Diluted)	$1132.50	$1088.50	$1484.00	$1473.56	$1778.81
EBITDA	$25.3B	$24.9B	$31.0B	$33.3B	$31.9B
Shares Outstanding	8M	8M	8M	16M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$26.2B	$34.0B	$31.6B	$32.0B	$32.2B	$36.4B	$36.2B	$43.6B
Cost of Revenue	$10.2B	$10.4B	$10.9B	$10.9B	$11.6B	$12.8B	$12.1B	$14.5B
Gross Profit	$16.0B	$23.6B	$20.7B	$21.0B	$20.6B	$23.6B	$24.2B	$29.1B
Gross Margin	61.1%	69.3%	65.6%	65.8%	63.8%	64.8%	66.7%	66.7%
R&D Expenses	$875M	$905M	$0	$0	$865M	$768M	$781M	$0
SG&A Expenses	$6.9B	$12.7B	$11.8B	$14.0B	$9.2B	$12.4B	$10.5B	$15.1B
Operating Expenses	$10.9B	$16.9B	$13.0B	$14.0B	$13.8B	$16.4B	$15.4B	$19.3B
Operating Income	$5.1B	$6.7B	$7.8B	$7.0B	$6.8B	$7.2B	$8.7B	$9.8B
Operating Margin	19.4%	19.6%	24.6%	21.9%	21.0%	19.8%	24.0%	22.5%
Interest Expense	$9M	$9M	$8M	$8M	$9M	$16M	$16M	$14M
Income Before Tax	$5.5B	$9.4B	$9.1B	$6.2B	$8.5B	$8.4B	$11.2B	$11.0B
Tax Expense	$1.1B	$2.7B	$2.0B	-$840M	$1.6B	$1.7B	$2.6B	$2.6B
Net Income	$4.3B	$6.7B	$7.1B	$7.1B	$6.9B	$6.8B	$8.6B	$8.4B
Net Margin	16.6%	19.8%	22.6%	22.1%	21.3%	18.6%	23.8%	19.3%
EPS (Diluted)	$276.95	$430.25	$456.28	$451.52	$439.00	$432.19	$551.00	$537.00
EBITDA	$5.1B	$10.2B	$9.9B	$21.8B	$9.3B	$8.1B	$12.1B	$10.6B
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

092730.KQ KOE