₩2,510.00 ($1.87)

-40.00 (-1.57%)

Weekly Expected Move ±3.7%

₩2326 ₩2418 ₩2510 ₩2602 ₩2694

KOE · Communication Services · Broadcasting · Tech Score Sell · Power 41 · ₩107.5B mcap · 20M float · 0.483% daily turnover

Revenue

$346.1B -14.3% ▼

5Y CAGR: +4.6%

Gross Profit

$94.5B -27.9% ▼

5Y CAGR: -4.8%

Operating Income

$39.4B -34.1% ▼

5Y CAGR: -8.2%

Net Income

$19.9B -75.9% ▼

5Y CAGR: -9.4%

EPS (Diluted)

$461.36 -76.8% ▼

5Y CAGR: +5.1%

EBITDA

$91.1B -57.6% ▼

5Y CAGR: +3.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$288.9B	$326.3B	$403.1B	$403.8B	$346.1B
YoY Growth	+4.4%	+12.9%	+23.5%	+0.2%	-14.3%
Cost of Revenue	$164.8B	$186.8B	$269.4B	$272.8B	$251.7B
Gross Profit	$124.2B	$139.5B	$133.7B	$130.9B	$94.5B
Gross Margin	43.0%	42.8%	33.2%	32.4%	27.3%
R&D Expenses	$5.6B	$6.4B	$7.0B	$6.7B	$0
SG&A Expenses	$37.4B	$47.4B	$56.8B	$25.5B	$0
Operating Expenses	$50.1B	$60.9B	$63.8B	$71.2B	$55.1B
Operating Income	$74.1B	$78.6B	$69.9B	$59.7B	$39.4B
Operating Margin	25.6%	24.1%	17.3%	14.8%	11.4%
Interest Expense	$8.9B	$15.8B	$26.6B	$22.8B	$14.0B
Income Before Tax	$77.0B	$50.3B	$40.9B	$137.7B	$34.3B
Tax Expense	$13.1B	$11.6B	$12.7B	$40.4B	$9.4B
Net Income	$39.2B	$20.5B	$17.5B	$82.6B	$19.9B
Net Margin	13.6%	6.3%	4.3%	20.5%	5.8%
EPS (Diluted)	$612.68	$488.70	$420.31	$1989.53	$461.36
EBITDA	$102.3B	$90.7B	$115.1B	$214.9B	$91.1B
Shares Outstanding	44M	42M	42M	42M	45M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$112.6B	$95.6B	$63.1B	$100.2B	$90.3B	$92.5B	$71.9B	$112.0B
Cost of Revenue	$70.3B	$74.3B	$50.4B	$66.1B	$56.3B	$75.6B	$53.7B	$72.4B
Gross Profit	$42.3B	$21.3B	$12.7B	$34.2B	$34.0B	$16.9B	$18.1B	$39.7B
Gross Margin	37.6%	22.3%	20.1%	34.1%	37.6%	18.2%	25.2%	35.4%
R&D Expenses	$1.6B	$1.9B	$2.0B	$1.8B	$2.0B	$1.9B	$1.8B	$1.7B
SG&A Expenses	$6.6B	$6.8B	$3.8B	$15.9B	$13.9B	$6.2B	$4.6B	$5.8B
Operating Expenses	$18.5B	$18.3B	$13.5B	$15.9B	$13.9B	$11.8B	$14.2B	$14.0B
Operating Income	$23.8B	$3.0B	-$805M	$18.2B	$20.1B	$1.5B	$4.0B	$25.7B
Operating Margin	21.1%	3.1%	-1.3%	18.2%	22.3%	1.6%	5.5%	22.9%
Interest Expense	$5.3B	$3.9B	$3.5B	$3.5B	$3.3B	$3.7B	$3.5B	$3.3B
Income Before Tax	$124.4B	-$10.7B	-$2.9B	$16.9B	$20.0B	$234M	-$1.1B	$22.1B
Tax Expense	$25.8B	$9.4B	$1.4B	$541M	$2.2B	$5.3B	$112M	$4.8B
Net Income	$92.0B	-$21.6B	-$4.0B	$14.5B	$14.6B	-$5.1B	-$3.6B	$11.7B
Net Margin	81.7%	-22.6%	-6.4%	14.5%	16.1%	-5.5%	-5.1%	10.4%
EPS (Diluted)	$2216.00	$-521.30	$-92.95	$338.00	$335.80	$-114.38	$-81.02	$260.39
EBITDA	$143.3B	$17.0B	$12.8B	$47.2B	$46.7B	-$15.5B	$16.6B	$39.2B
Shares Outstanding	42M	42M	43M	43M	43M	45M	45M	45M

122450.KQ KOE