₩53,000.00 ($39.45)

+900.00 (+1.73%)

Weekly Expected Move ±10.2%

₩42241 ₩47620 ₩53000 ₩58380 ₩63759

KOE · Technology · Semiconductors · Tech Score Buy · Power 63 · ₩1.12T mcap · 16M float · 1.60% daily turnover

Revenue

$243.5B +38.3% ▲

5Y CAGR: +22.7%

Gross Profit

$84.6B +42.2% ▲

5Y CAGR: +29.7%

Operating Income

$49.3B +67.3% ▲

5Y CAGR: +34.9%

Net Income

$58.1B +90.6% ▲

5Y CAGR: +39.5%

EPS (Diluted)

$2722.41 +87.5% ▲

5Y CAGR: +37.4%

EBITDA

$66.8B +39.1% ▲

5Y CAGR: +27.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$98.8B	$123.5B	$150.3B	$176.0B	$243.5B
YoY Growth	+13.1%	+25.0%	+21.7%	+17.1%	+38.3%
Cost of Revenue	$72.8B	$89.7B	$104.0B	$116.5B	$159.1B
Gross Profit	$26.1B	$33.9B	$46.3B	$59.5B	$84.6B
Gross Margin	26.4%	27.4%	30.8%	33.8%	34.8%
R&D Expenses	$4.3B	$6.2B	$9.3B	$13.8B	$0
SG&A Expenses	$7.3B	$9.9B	$10.5B	$5.6B	$8.1B
Operating Expenses	$13.4B	$17.8B	$19.8B	$30.0B	$34.2B
Operating Income	$12.6B	$16.0B	$26.5B	$29.5B	$49.3B
Operating Margin	12.8%	13.0%	17.6%	16.7%	20.3%
Interest Expense	$46M	$58M	$47M	$98M	$574M
Income Before Tax	$11.9B	$16.5B	$27.7B	$34.5B	$51.4B
Tax Expense	$369M	-$923M	$1.9B	$4.2B	-$6.7B
Net Income	$11.5B	$17.5B	$25.9B	$30.5B	$58.1B
Net Margin	11.6%	14.1%	17.2%	17.3%	23.9%
EPS (Diluted)	$552.05	$838.41	$1232.87	$1451.97	$2722.41
EBITDA	$21.1B	$26.8B	$39.9B	$48.0B	$66.8B
Shares Outstanding	21M	21M	21M	21M	21M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$46.6B	$45.2B	$57.9B	$60.7B	$61.5B	$63.3B	$61.7B	$66.4B
Cost of Revenue	$29.3B	$31.9B	$37.6B	$38.6B	$40.9B	$42.1B	$41.7B	$42.9B
Gross Profit	$17.3B	$13.3B	$20.3B	$22.0B	$20.7B	$21.0B	$20.0B	$23.5B
Gross Margin	37.2%	29.5%	35.0%	36.3%	33.6%	33.1%	32.4%	35.4%
R&D Expenses	$4.1B	$3.9B	$3.3B	$3.5B	$3.9B	$3.8B	$3.5B	$0
SG&A Expenses	$1.4B	$1.6B	$4.4B	$2.0B	$2.1B	$2.1B	$2.5B	$2.8B
Operating Expenses	$7.7B	$9.3B	$7.8B	$8.8B	$8.8B	$8.3B	$8.6B	$9.2B
Operating Income	$9.6B	$4.0B	$11.9B	$13.3B	$11.9B	$13.3B	$12.1B	$14.3B
Operating Margin	20.6%	8.8%	20.5%	21.9%	19.4%	21.0%	19.6%	21.5%
Interest Expense	$22M	$43M	$48M	$60M	$150M	$316M	$261M	$0
Income Before Tax	$10.2B	$5.7B	$13.0B	$11.0B	$13.6B	$13.8B	$13.4B	$15.0B
Tax Expense	$2.0B	-$977M	$1.1B	$883M	$945M	-$9.6B	-$424M	$2.2B
Net Income	$8.2B	$6.7B	$12.0B	$10.1B	$12.7B	$23.4B	$13.8B	$12.9B
Net Margin	17.6%	14.7%	20.7%	16.7%	20.6%	37.0%	22.4%	19.4%
EPS (Diluted)	$391.00	$319.96	$574.00	$485.60	$608.00	$1092.83	$655.00	$607.00
EBITDA	$13.6B	$9.6B	$16.6B	$25.7B	$17.5B	$18.0B	$15.1B	$17.8B
Shares Outstanding	21M	21M	21M	21M	21M	21M	21M	21M

101490.KQ KOE