₩63,100.00 ($46.98)

-400.00 (-0.63%)

Weekly Expected Move ±6.9%

₩54384 ₩58742 ₩63100 ₩67458 ₩71816

KOE · Technology · Semiconductors · Tech Score Buy · Power 69 · ₩1.22T mcap · 8M float · 2.72% daily turnover

Revenue

$273.5B +8.7% ▲

5Y CAGR: +6.4%

Gross Profit

$85.1B +14.3% ▲

5Y CAGR: +3.1%

Operating Income

$50.1B +15.4% ▲

5Y CAGR: -1.2%

Net Income

$38.4B +20.8% ▲

5Y CAGR: +0.2%

EPS (Diluted)

$1984.00 +22.5% ▲

5Y CAGR: +0.3%

EBITDA

$84.2B +5.1% ▲

5Y CAGR: +3.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$271.1B	$307.3B	$233.6B	$251.6B	$273.5B
YoY Growth	+35.1%	+13.4%	-24.0%	+7.7%	+8.7%
Cost of Revenue	$162.8B	$186.4B	$167.5B	$177.2B	$188.4B
Gross Profit	$108.3B	$121.0B	$66.0B	$74.4B	$85.1B
Gross Margin	40.0%	39.4%	28.3%	29.6%	31.1%
R&D Expenses	$5.9B	$6.0B	$5.5B	$7.4B	$0
SG&A Expenses	$4.3B	$5.6B	$5.0B	$5.5B	$4.9B
Operating Expenses	$26.0B	$27.2B	$24.8B	$31.0B	$35.0B
Operating Income	$82.3B	$93.7B	$41.3B	$43.4B	$50.1B
Operating Margin	30.3%	30.5%	17.7%	17.3%	18.3%
Interest Expense	$2.9B	$3.7B	$4.0B	$7.1B	$3.5B
Income Before Tax	$81.5B	$94.0B	$40.5B	$40.9B	$50.8B
Tax Expense	$14.8B	$13.9B	$6.3B	$9.1B	$12.5B
Net Income	$66.7B	$80.1B	$34.2B	$31.8B	$38.4B
Net Margin	24.6%	26.1%	14.6%	12.6%	14.0%
EPS (Diluted)	$3425.00	$4080.00	$1741.00	$1619.08	$1984.00
EBITDA	$118.2B	$131.0B	$78.6B	$80.1B	$84.2B
Shares Outstanding	19M	20M	20M	20M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$63.4B	$69.2B	$58.6B	$64.1B	$69.8B	$80.9B	$93.4B	$90.1B
Cost of Revenue	$43.6B	$45.9B	$41.2B	$47.0B	$49.3B	$51.0B	$56.0B	$53.7B
Gross Profit	$19.8B	$23.2B	$17.5B	$17.1B	$20.5B	$30.0B	$37.4B	$36.4B
Gross Margin	31.2%	33.6%	29.8%	26.7%	29.4%	37.0%	40.0%	40.4%
R&D Expenses	$1.9B	$2.1B	$0	$2.0B	$1.7B	$1.9B	$2.3B	$2.1B
SG&A Expenses	$1.2B	$1.4B	$8.8B	$8.6B	$8.5B	-$21.0B	$16.2B	$8.3B
Operating Expenses	$7.8B	$7.9B	$8.8B	$8.6B	$8.5B	$9.1B	$16.1B	$10.4B
Operating Income	$12.0B	$15.3B	$8.7B	$8.5B	$12.0B	$20.9B	$21.3B	$26.0B
Operating Margin	18.9%	22.1%	14.9%	13.3%	17.2%	25.8%	22.8%	28.9%
Interest Expense	$2.1B	$1.9B	$1.5B	$1.3B	$1.3B	-$507M	$961M	$1.3B
Income Before Tax	$10.5B	$15.2B	$8.4B	$6.8B	$11.5B	$24.1B	$24.1B	$26.1B
Tax Expense	$2.3B	$2.7B	$2.3B	$1.3B	$2.3B	$6.5B	$6.5B	$6.3B
Net Income	$8.2B	$12.5B	$6.1B	$5.4B	$9.2B	$17.6B	$17.6B	$19.8B
Net Margin	12.9%	18.1%	10.5%	8.5%	13.2%	21.7%	18.9%	21.9%
EPS (Diluted)	$417.00	$637.18	$316.00	$281.00	$477.00	$910.00	$914.86	$1019.00
EBITDA	$19.7B	$24.5B	$16.6B	$25.8B	$20.7B	$29.6B	$30.2B	$34.7B
Shares Outstanding	20M	20M	20M	20M	19M	19M	19M	19M

166090.KQ KOE