₩7,110.00 ($5.29)

+280.00 (+4.10%)

Weekly Expected Move ±3.9%

₩6551 ₩6831 ₩7110 ₩7389 ₩7669

KOE · Technology · Hardware, Equipment & Parts · Tech Score Neutral · Power 42 · ₩217.1B mcap · 19M float · 1.32% daily turnover

Revenue

$538.5B -13.5% ▼

5Y CAGR: +5.9%

Gross Profit

$72.5B -8.1% ▼

5Y CAGR: -1.8%

Operating Income

$21.4B -13.8% ▼

5Y CAGR: -7.7%

Net Income

$13.8B -37.4% ▼

5Y CAGR: -8.3%

EPS (Diluted)

$439.71 -41.2% ▼

5Y CAGR: -11.8%

EBITDA

$37.6B -32.5% ▼

5Y CAGR: -2.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$458.2B	$490.3B	$694.0B	$622.3B	$538.5B
YoY Growth	+13.5%	+7.0%	+41.5%	-10.3%	-13.5%
Cost of Revenue	$383.1B	$429.8B	$627.8B	$543.4B	$466.0B
Gross Profit	$75.1B	$60.5B	$66.2B	$78.9B	$72.5B
Gross Margin	16.4%	12.3%	9.5%	12.7%	13.5%
R&D Expenses	$7.1B	$6.6B	$8.3B	$6.9B	$0
SG&A Expenses	$15.3B	$14.3B	$13.8B	$16.3B	$0
Operating Expenses	$51.5B	$50.8B	$52.5B	$54.1B	$51.1B
Operating Income	$23.6B	$9.7B	$13.7B	$24.9B	$21.4B
Operating Margin	5.2%	2.0%	2.0%	4.0%	4.0%
Interest Expense	$2.4B	$4.5B	$8.1B	$8.5B	$7.3B
Income Before Tax	$30.5B	-$9.0B	$6.8B	$32.5B	$16.0B
Tax Expense	$7.0B	-$1.8B	$6.0B	$6.7B	$2.4B
Net Income	$22.2B	-$7.9B	-$1.2B	$22.1B	$13.8B
Net Margin	4.9%	-1.6%	-0.2%	3.5%	2.6%
EPS (Diluted)	$913.00	$-305.00	$-44.64	$748.00	$439.71
EBITDA	$33.1B	$21.0B	$28.2B	$55.8B	$37.6B
Shares Outstanding	24M	26M	27M	31M	31M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$167.1B	$144.5B	$168.4B	$122.7B	$126.7B	$120.7B	$124.3B	$106.7B
Cost of Revenue	$149.8B	$126.7B	$142.8B	$102.4B	$108.2B	$109.7B	$103.9B	$92.2B
Gross Profit	$17.4B	$17.8B	$25.6B	$20.3B	$18.5B	$11.0B	$20.4B	$14.5B
Gross Margin	10.4%	12.3%	15.2%	16.6%	14.6%	9.1%	16.4%	13.6%
R&D Expenses	$0	$6.9B	$1.3B	$1.8B	$731M	$769M	$717M	$610M
SG&A Expenses	$12.0B	-$21.6B	$14.3B	$11.0B	$14.1B	-$27.1B	$13.0B	$9.3B
Operating Expenses	$12.0B	$16.2B	$14.3B	$14.2B	$14.1B	$11.4B	$11.9B	$12.4B
Operating Income	$5.3B	$1.6B	$11.3B	$6.1B	$4.4B	-$364M	$8.5B	$2.1B
Operating Margin	3.2%	1.1%	6.7%	5.0%	3.5%	-0.3%	6.8%	2.0%
Interest Expense	$2.9B	$704M	$1.6B	$2.0B	$2.3B	$1.4B	$1.6B	$1.9B
Income Before Tax	$524M	$17.2B	$11.3B	-$6.0B	$9.1B	$1.6B	$13.5B	-$11.3B
Tax Expense	$658M	$4.1B	$1.8B	-$272M	$4.1B	-$3.3B	$3.1B	-$1.5B
Net Income	-$248M	$11.3B	$8.9B	-$5.0B	$4.7B	$5.1B	$9.8B	-$9.6B
Net Margin	-0.1%	7.8%	5.3%	-4.1%	3.7%	4.3%	7.9%	-9.0%
EPS (Diluted)	$-8.00	$363.79	$311.00	$-173.43	$165.00	$160.14	$326.96	$-314.70
EBITDA	$7.2B	$21.7B	$15.1B	-$176M	$15.5B	$7.2B	$12.6B	$6.3B
Shares Outstanding	31M	31M	29M	29M	29M	30M	30M	31M

095500.KQ KOE