₩13,950.00 ($10.38)

+190.00 (+1.38%)

Weekly Expected Move ±5.3%

₩12484 ₩13217 ₩13950 ₩14683 ₩15416

KOE · Technology · Information Technology Services · Tech Score Sell · Power 42 · ₩175.5B mcap · 5M float · 1.14% daily turnover

Analysis Technicals Weather Peers

Revenue

$375.8B +17.6% ▲

5Y CAGR: +17.1%

Gross Profit

$255.5B -18.3% ▼

5Y CAGR: +8.6%

Operating Income

$50.2B +2.7% ▲

5Y CAGR: +12.2%

Net Income

$30.5B +9.4% ▲

5Y CAGR: +8.5%

EPS (Diluted)

$2383.00 +6.9% ▲

5Y CAGR: +8.1%

EBITDA

$67.0B +2.7% ▲

5Y CAGR: +9.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$221.0B	$263.0B	$288.5B	$319.5B	$375.8B
YoY Growth	+29.3%	+19.0%	+9.7%	+10.7%	+17.6%
Cost of Revenue	$3.8B	$6.6B	$8.6B	$6.8B	$120.3B
Gross Profit	$217.3B	$256.4B	$279.9B	$312.7B	$255.5B
Gross Margin	98.3%	97.5%	97.0%	97.9%	68.0%
R&D Expenses	$9.7B	$10.2B	$5.3B	$5.0B	$5.6B
SG&A Expenses	$157.3B	$195.4B	$167.1B	$176.5B	$325.6B
Operating Expenses	$167.0B	$205.6B	$241.9B	$263.9B	$205.4B
Operating Income	$37.2B	$35.9B	$37.3B	$48.9B	$50.2B
Operating Margin	16.8%	13.7%	12.9%	15.3%	13.4%
Interest Expense	$173M	$1.1B	$1.4B	$2.0B	$8.0B
Income Before Tax	$42.0B	$37.8B	$41.2B	$46.5B	$50.4B
Tax Expense	$9.5B	$5.6B	$9.1B	$11.7B	$13.7B
Net Income	$21.1B	$29.5B	$22.6B	$27.9B	$30.5B
Net Margin	9.5%	11.2%	7.8%	8.7%	8.1%
EPS (Diluted)	$1721.00	$2409.32	$1931.00	$2229.57	$2383.00
EBITDA	$54.1B	$54.4B	$57.8B	$65.2B	$67.0B
Shares Outstanding	12M	12M	12M	12M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$80.2B	$87.6B	$89.6B	$91.8B	$95.6B	$98.8B	$112.3B	$102.8B
Cost of Revenue	$1.3B	$3.1B	$28.8B	$2.3B	$2.9B	$33.3B	$34.6B	$31.2B
Gross Profit	$78.9B	$84.5B	$60.7B	$89.4B	$92.7B	$65.6B	$77.7B	$71.6B
Gross Margin	98.3%	96.5%	67.8%	97.4%	97.0%	66.3%	69.1%	69.6%
R&D Expenses	$1.4B	$1.1B	$0	$1.4B	$1.3B	$1.6B	$846M	$0
SG&A Expenses	$44.1B	$45.0B	$77.8B	$52.1B	$52.4B	$312.7B	$65.9B	$61.1B
Operating Expenses	$65.0B	$70.6B	$49.0B	$76.0B	$78.0B	$55.2B	$63.2B	$58.9B
Operating Income	$13.9B	$13.5B	$11.7B	$13.4B	$14.7B	$10.4B	$14.5B	$12.7B
Operating Margin	17.4%	15.5%	13.1%	14.6%	15.3%	10.5%	12.9%	12.3%
Interest Expense	$552M	$561M	$590M	$558M	$530M	$6.3B	$1.0B	$3.5B
Income Before Tax	$16.1B	$6.3B	$13.3B	$14.6B	$15.5B	$7.0B	$15.8B	$11.2B
Tax Expense	$3.7B	$2.1B	$3.8B	$1.3B	$3.8B	$4.8B	$4.6B	$2.3B
Net Income	$10.3B	$2.5B	$7.0B	$11.1B	$8.4B	$4.1B	$6.3B	$7.0B
Net Margin	12.8%	2.8%	7.8%	12.0%	8.8%	4.2%	5.6%	6.8%
EPS (Diluted)	$849.00	$204.56	$550.00	$880.00	$640.00	$332.00	$496.00	$553.00
EBITDA	$21.0B	$11.6B	$16.1B	$95.8B	$20.5B	$14.6B	$18.9B	$17.2B
Shares Outstanding	12M	12M	12M	12M	13M	12M	23M	17M

214180.KQ KOE