₩42,550.00 ($31.40)

-600.00 (-1.39%)

Weekly Expected Move ±6.4%

₩37096 ₩39823 ₩42550 ₩45277 ₩48004

KOE · Basic Materials · Chemicals · Tech Score Sell · Power 38 · ₩2.08T mcap · 17M float · 0.533% daily turnover

Revenue

$72.8B -11.8% ▼

5Y CAGR: +3.8%

Gross Profit

$52.2B -5.6% ▼

5Y CAGR: +1.4%

Operating Income

$25.6B -25.4% ▼

5Y CAGR: -4.4%

Net Income

$24.1B -25.4% ▼

5Y CAGR: -5.2%

EPS (Diluted)

$493.00 -25.0% ▼

5Y CAGR: -5.0%

EBITDA

$25.6B -35.1% ▼

5Y CAGR: -5.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$59.1B	$69.1B	$79.2B	$82.6B	$72.8B
YoY Growth	-2.0%	+16.9%	+14.6%	+4.3%	-11.8%
Cost of Revenue	$13.6B	$16.8B	$20.8B	$27.3B	$20.6B
Gross Profit	$45.5B	$52.3B	$58.4B	$55.3B	$52.2B
Gross Margin	77.1%	75.8%	73.7%	67.0%	71.8%
R&D Expenses	$5.0B	$6.3B	$5.8B	$7.0B	$0
SG&A Expenses	$3.7B	$4.3B	$4.2B	$5.3B	$26.7B
Operating Expenses	$17.3B	$18.7B	$16.1B	$21.1B	$26.7B
Operating Income	$28.2B	$33.6B	$42.2B	$34.2B	$25.6B
Operating Margin	47.7%	48.7%	53.3%	41.5%	35.1%
Interest Expense	$0	$0	$1K	$0	$2.8B
Income Before Tax	$33.6B	$34.5B	$49.6B	$40.2B	$27.5B
Tax Expense	$8.4B	$7.2B	$9.6B	$7.9B	$3.4B
Net Income	$25.3B	$27.3B	$39.9B	$32.3B	$24.1B
Net Margin	42.8%	39.5%	50.4%	39.1%	33.1%
EPS (Diluted)	$516.40	$555.68	$812.68	$657.47	$493.00
EBITDA	$30.1B	$37.1B	$45.4B	$39.4B	$25.6B
Shares Outstanding	49M	49M	49M	49M	49M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20.3B	$21.4B	$21.3B	$18.1B	$17.1B	$16.3B	$22.7B	$18.8B
Cost of Revenue	$2.7B	$9.4B	$6.6B	$5.5B	$2.5B	$5.9B	$7.9B	$6.3B
Gross Profit	$17.6B	$11.9B	$14.6B	$12.6B	$14.6B	$10.4B	$14.8B	$12.5B
Gross Margin	86.8%	55.9%	68.8%	69.5%	85.5%	63.7%	65.0%	66.4%
R&D Expenses	$2.0B	$1.6B	$1.2B	$1.7B	$1.4B	$1.5B	$1.0B	$1.0B
SG&A Expenses	$923M	$1.3B	$1.3B	$2.9B	$1.0B	$12.3B	$1.9B	$6.2B
Operating Expenses	$4.9B	$5.8B	$4.5B	$5.2B	$4.1B	$12.3B	$4.6B	$7.2B
Operating Income	$12.7B	$6.1B	$10.2B	$7.4B	$9.9B	-$1.9B	$10.1B	$5.2B
Operating Margin	62.4%	28.7%	47.7%	41.1%	57.7%	-11.8%	44.6%	27.9%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$11.8B	$9.3B	$10.6B	$4.2B	$12.4B	$271M	$13.1B	$5.9B
Tax Expense	$79M	$4.2B	$2.2B	-$584M	$2.3B	-$469M	$1.4B	$1.6B
Net Income	$11.7B	$5.1B	$8.4B	$4.8B	$10.2B	$741M	$11.7B	$4.3B
Net Margin	57.6%	23.7%	39.6%	26.5%	59.4%	4.5%	51.5%	22.9%
EPS (Diluted)	$238.00	$103.09	$172.00	$97.83	$207.00	$14.60	$239.00	$88.08
EBITDA	$14.0B	$7.3B	$11.4B	$13.8B	$11.1B	-$1.9B	$11.3B	$6.5B
Shares Outstanding	49M	49M	49M	49M	49M	51M	54M	49M

214370.KQ KOE