₩34,100.00 ($25.39)

+50.00 (+0.15%)

Weekly Expected Move ±7.5%

₩28968 ₩31534 ₩34100 ₩36666 ₩39232

KOE · Technology · Semiconductors · Tech Score Buy · Power 64 · ₩2.26T mcap · 52M float · 5.54% daily turnover

Revenue

$232.6B +14.9% ▲

5Y CAGR: +5.3%

Gross Profit

$138.8B +10.3% ▲

5Y CAGR: +6.3%

Operating Income

$17.3B +422.0% ▲

5Y CAGR: +1.8%

Net Income

$14.7B -30.0% ▼

5Y CAGR: +9.9%

EPS (Diluted)

$220.36 -30.4% ▼

5Y CAGR: +10.2%

EBITDA

$31.1B -24.6% ▼

5Y CAGR: +6.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$247.3B	$275.4B	$225.6B	$202.5B	$232.6B
YoY Growth	+37.7%	+11.3%	-18.1%	-10.2%	+14.9%
Cost of Revenue	$101.3B	$109.0B	$80.3B	$76.7B	$93.8B
Gross Profit	$146.0B	$166.4B	$145.4B	$125.9B	$138.8B
Gross Margin	59.1%	60.4%	64.4%	62.1%	59.7%
R&D Expenses	$43.2B	$48.7B	$41.6B	$41.1B	$0
SG&A Expenses	$59.2B	$70.6B	$71.1B	$30.8B	$36.2B
Operating Expenses	$102.5B	$122.1B	$112.7B	$122.5B	$121.5B
Operating Income	$41.3B	$44.3B	$32.7B	$3.3B	$17.3B
Operating Margin	16.7%	16.1%	14.5%	1.6%	7.5%
Interest Expense	$301M	$599M	$694M	$504M	$738M
Income Before Tax	$50.6B	$50.4B	$30.6B	$28.1B	$18.5B
Tax Expense	$11.0B	$11.1B	$8.7B	$7.1B	$3.8B
Net Income	$39.6B	$39.3B	$21.9B	$21.0B	$14.7B
Net Margin	16.0%	14.3%	9.7%	10.4%	6.3%
EPS (Diluted)	$584.59	$582.92	$325.43	$316.69	$220.36
EBITDA	$63.6B	$63.1B	$43.7B	$41.3B	$31.1B
Shares Outstanding	68M	67M	67M	66M	67M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$46.3B	$50.7B	$51.1B	$52.1B	$60.3B	$69.1B	$72.7B	$88.8B
Cost of Revenue	$16.4B	$21.3B	$15.4B	$20.3B	$22.8B	$28.1B	$26.8B	$35.3B
Gross Profit	$29.9B	$29.5B	$35.7B	$31.8B	$37.5B	$41.0B	$45.9B	$53.5B
Gross Margin	64.6%	58.1%	69.8%	61.1%	62.2%	59.3%	63.2%	60.3%
R&D Expenses	$0	$9.9B	$9.2B	$8.1B	$8.1B	$8.4B	$8.3B	$0
SG&A Expenses	$29.2B	$7.9B	$20.3B	$29.3B	$8.8B	$11.0B	$11.5B	$12.1B
Operating Expenses	$29.2B	$32.2B	$32.5B	$29.3B	$32.8B	$34.1B	$36.1B	$39.0B
Operating Income	$695M	-$2.7B	$3.2B	$2.5B	$4.7B	$6.9B	$9.9B	$14.6B
Operating Margin	1.5%	-5.3%	6.2%	4.8%	7.8%	10.0%	13.5%	16.4%
Interest Expense	$124M	$117M	$132M	$216M	$199M	$191M	$180M	$170M
Income Before Tax	-$5.7B	$15.2B	$4.9B	-$6.8B	$11.0B	$9.5B	$20.4B	$20.5B
Tax Expense	-$1.3B	$4.4B	$1.7B	-$2.1B	$2.5B	$1.7B	$4.7B	$4.8B
Net Income	-$4.4B	$10.8B	$3.2B	-$4.7B	$8.5B	$7.8B	$15.7B	$15.7B
Net Margin	-9.6%	21.3%	6.3%	-9.0%	14.0%	11.3%	21.6%	17.7%
EPS (Diluted)	$-66.72	$163.84	$48.00	$-70.37	$126.48	$116.25	$233.00	$233.00
EBITDA	$695M	$18.5B	$8.3B	$35.3B	$14.7B	$10.6B	$13.4B	$18.0B
Shares Outstanding	66M	66M	67M	67M	67M	67M	69M	68M

098460.KQ KOE