₩30,050.00 ($22.31)

-150.00 (-0.50%)

Weekly Expected Move ±7.6%

₩25512 ₩27781 ₩30050 ₩32319 ₩34588

KOE · Industrials · Electrical Equipment & Parts · Tech Score Neutral · Power 42 · ₩738.1B mcap · 14M float · 1.42% daily turnover

Revenue

$344.3B +62.2% ▲

5Y CAGR: +19.0%

Gross Profit

$110.6B +35.7% ▲

5Y CAGR: +16.1%

Operating Income

$60.7B +15.8% ▲

5Y CAGR: +8.7%

Net Income

$53.8B +17.6% ▲

5Y CAGR: +10.1%

EPS (Diluted)

$2167.59 +16.2% ▲

5Y CAGR: +9.3%

EBITDA

$77.4B +19.6% ▲

5Y CAGR: +12.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$191.4B	$176.7B	$163.7B	$212.3B	$344.3B
YoY Growth	+32.7%	-7.7%	-7.3%	+29.7%	+62.2%
Cost of Revenue	$103.4B	$95.0B	$106.3B	$130.7B	$233.7B
Gross Profit	$88.0B	$81.7B	$57.4B	$81.5B	$110.6B
Gross Margin	46.0%	46.2%	35.1%	38.4%	32.1%
R&D Expenses	$21.3B	$821M	$4.5B	$7.1B	$0
SG&A Expenses	$15.1B	$12.5B	$17.9B	$12.5B	$0
Operating Expenses	$37.0B	$13.3B	$22.4B	$29.1B	$49.9B
Operating Income	$51.0B	$44.9B	$35.0B	$52.5B	$60.7B
Operating Margin	26.6%	25.4%	21.4%	24.7%	17.6%
Interest Expense	$76M	$777M	$788M	$812M	$4.8B
Income Before Tax	$56.3B	$44.8B	$41.7B	$53.9B	$64.3B
Tax Expense	$9.5B	$5.9B	$5.9B	$8.1B	$10.5B
Net Income	$46.8B	$38.9B	$35.8B	$45.8B	$53.8B
Net Margin	24.5%	22.0%	21.9%	21.6%	15.6%
EPS (Diluted)	$1945.52	$1574.40	$1455.76	$1865.74	$2167.59
EBITDA	$62.8B	$53.5B	$50.8B	$64.7B	$77.4B
Shares Outstanding	24M	25M	25M	25M	25M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$54.9B	$52.2B	$37.9B	$80.9B	$98.3B	$127.1B	$72.9B	$94.6B
Cost of Revenue	$33.8B	$28.1B	$21.5B	$56.9B	$66.9B	$88.4B	$44.0B	$60.9B
Gross Profit	$21.1B	$24.1B	$16.5B	$24.0B	$31.4B	$38.7B	$28.9B	$33.6B
Gross Margin	38.5%	46.1%	43.4%	29.7%	31.9%	30.4%	39.7%	35.6%
R&D Expenses	$1.9B	$1.8B	$0	$3.0B	$2.8B	$3.3B	$3.2B	$0
SG&A Expenses	$3.0B	$3.7B	$4.4B	$9.3B	$5.3B	$5.7B	$3.5B	$6.6B
Operating Expenses	$8.6B	$4.4B	$6.6B	$13.8B	$13.9B	$27.5B	$11.8B	$15.3B
Operating Income	$12.5B	$19.6B	$9.9B	$10.3B	$17.5B	$23.1B	$17.1B	$18.4B
Operating Margin	22.9%	37.6%	26.1%	12.7%	17.8%	18.2%	23.5%	19.4%
Interest Expense	$201M	$611M	$351M	$1.7B	$972M	$1.7B	$1.5B	$1.7B
Income Before Tax	$13.5B	$19.9B	$8.8B	$12.2B	$18.6B	$24.8B	$20.7B	$25.5B
Tax Expense	$2.9B	$1.9B	$561M	$3.2B	$4.5B	$2.1B	$3.9B	$5.6B
Net Income	$10.6B	$16.5B	$8.2B	$9.2B	$13.4B	$22.3B	$16.1B	$19.5B
Net Margin	19.4%	31.7%	21.6%	11.4%	13.7%	17.5%	22.1%	20.6%
EPS (Diluted)	$434.00	$674.65	$333.70	$376.88	$547.00	$910.01	$649.00	$783.93
EBITDA	$16.2B	$21.6B	$11.5B	$28.1B	$23.2B	$23.0B	$21.9B	$23.4B
Shares Outstanding	25M	25M	25M	25M	25M	24M	26M	25M

213420.KQ KOE