₩4,985.00 ($3.71)

+40.00 (+0.81%)

Weekly Expected Move ±2.8%

₩4702 ₩4844 ₩4985 ₩5126 ₩5268

KOE · Communication Services · Advertising Agencies · Tech Score Sell · Power 46 · ₩60.2B mcap · 7M float · 0.494% daily turnover

Analysis Technicals Weather Peers

Revenue

$50.5B +3.4% ▲

5Y CAGR: +5.1%

Gross Profit

$21.6B -11.6% ▼

5Y CAGR: +1.2%

Operating Income

$11.5B +14.8% ▲

5Y CAGR: -5.0%

Net Income

$12.0B +23.2% ▲

5Y CAGR: -0.5%

EPS (Diluted)

$933.26 +15.8% ▲

5Y CAGR: -1.7%

EBITDA

$13.1B -12.6% ▼

5Y CAGR: -4.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$51.8B	$53.3B	$46.8B	$48.8B	$50.5B
YoY Growth	+31.3%	+2.9%	-12.2%	+4.3%	+3.4%
Cost of Revenue	$23.7B	$25.4B	$25.5B	$24.3B	$28.8B
Gross Profit	$28.1B	$27.9B	$21.3B	$24.5B	$21.6B
Gross Margin	54.3%	52.4%	45.5%	50.2%	42.9%
R&D Expenses	$0	$0	$156K	$0	$0
SG&A Expenses	$6.7B	$8.2B	$1.7B	$1.9B	$1.7B
Operating Expenses	$6.7B	$8.3B	$8.7B	$14.5B	$10.2B
Operating Income	$21.4B	$19.6B	$12.6B	$10.0B	$11.5B
Operating Margin	41.3%	36.8%	27.0%	20.5%	22.8%
Interest Expense	$132M	$104M	$103M	$132M	$126M
Income Before Tax	$27.1B	$19.6B	$16.3B	$13.2B	$15.8B
Tax Expense	$5.9B	$4.2B	$3.7B	$3.5B	$3.8B
Net Income	$21.1B	$15.4B	$12.6B	$9.7B	$12.0B
Net Margin	40.8%	28.9%	27.0%	19.9%	23.7%
EPS (Diluted)	$1768.39	$1277.91	$1047.23	$806.00	$933.26
EBITDA	$28.4B	$21.1B	$17.6B	$15.0B	$13.1B
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	$13.3B	$17.1B	$10.2B	$10.4B	$13.0B	$17.0B	$10.5B	$11.7B
Cost of Revenue	$5.9B	$7.2B	$6.0B	$6.0B	$6.9B	$9.4B	$6.8B	$6.7B
Gross Profit	$7.4B	$9.9B	$4.1B	$4.3B	$6.1B	$7.5B	$3.7B	$5.0B
Gross Margin	55.7%	58.0%	40.6%	41.9%	47.0%	44.4%	35.0%	43.1%
R&D Expenses	$0	$0	$0	$407M	$0	$0	$0	$0
SG&A Expenses	$383M	$751M	$400M	$2.1B	$429M	$473M	$548M	$530M
Operating Expenses	$2.0B	$6.6B	$2.1B	$2.1B	$2.5B	$4.0B	$2.1B	$2.2B
Operating Income	$5.4B	$3.3B	$2.0B	$2.2B	$3.6B	$3.6B	$1.5B	$2.8B
Operating Margin	40.5%	19.3%	19.7%	21.6%	28.0%	21.1%	14.7%	24.1%
Interest Expense	$43M	$41M	$38M	$36M	$27M	$25M	$22M	$20M
Income Before Tax	$6.3B	$4.0B	$3.0B	$3.1B	$4.6B	$5.2B	$2.6B	$3.5B
Tax Expense	$1.3B	$1.5B	$625M	$704M	$896M	$1.6B	$571M	$837M
Net Income	$5.0B	$2.5B	$2.4B	$2.4B	$3.7B	$3.6B	$2.0B	$2.6B
Net Margin	38.0%	14.6%	23.3%	22.9%	28.3%	21.0%	19.5%	22.6%
EPS (Diluted)	$418.00	$205.99	$196.05	$196.48	$305.00	$277.66	$168.63	$219.00
EBITDA	$5.4B	$4.5B	$3.5B	$4.7B	$5.0B	$4.0B	$1.9B	$3.2B
Shares Outstanding	13M	12M	12M	12M	12M	13M	13M	12M

216050.KQ KOE