₩1,789.00 ($1.33)

+1.00 (+0.06%)

Weekly Expected Move ±8.8%

₩1476 ₩1632 ₩1789 ₩1946 ₩2102

KOE · Consumer Cyclical · Packaging & Containers · Tech Score Sell · Power 47 · ₩53.2B mcap · 22M float · 0.581% daily turnover

Analysis Technicals Weather Peers

Revenue

$50.4B -3.9% ▼

5Y CAGR: -4.3%

Gross Profit

$16.7B -1.9% ▼

5Y CAGR: -5.6%

Operating Income

$4.5B +130.2% ▲

5Y CAGR: -9.0%

Net Income

$5.2B +116.9% ▲

5Y CAGR: -8.6%

EPS (Diluted)

$222.90 +116.5% ▲

5Y CAGR: -10.1%

EBITDA

$6.9B +126.3% ▲

5Y CAGR: -11.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$63.3B	$89.3B	$48.9B	$52.5B	$50.4B
YoY Growth	+0.9%	+41.1%	-45.3%	+7.3%	-3.9%
Cost of Revenue	$46.3B	$63.8B	$40.2B	$35.5B	$33.7B
Gross Profit	$17.0B	$25.5B	$8.7B	$17.0B	$16.7B
Gross Margin	26.9%	28.6%	17.7%	32.4%	33.1%
R&D Expenses	$4.9B	$5.0B	$3.0B	$3.0B	$0
SG&A Expenses	$3.8B	$4.4B	$1.7B	$5.8B	$0
Operating Expenses	$14.8B	$21.8B	$11.5B	$15.0B	$12.2B
Operating Income	$2.0B	$3.7B	-$4.1B	$2.0B	$4.5B
Operating Margin	3.1%	4.2%	-8.4%	3.7%	8.9%
Interest Expense	$511M	$30.5B	$954M	$514M	$462M
Income Before Tax	$17.2B	-$22.7B	-$6.6B	-$29.2B	$6.5B
Tax Expense	$3.7B	-$6.7B	$4.0B	$549M	$1.2B
Net Income	$18.1B	-$19.8B	-$13.8B	-$31.0B	$5.2B
Net Margin	28.5%	-22.1%	-28.2%	-59.2%	10.4%
EPS (Diluted)	$797.61	$-842.80	$-585.05	$-1350.40	$222.90
EBITDA	$20.4B	-$14.0B	-$389M	-$26.4B	$6.9B
Shares Outstanding	23M	23M	24M	23M	24M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.9B	$15.0B	$14.8B	$10.8B	$13.2B	$11.5B	$13.0B	$10.7B
Cost of Revenue	$8.4B	$7.9B	$8.4B	$8.9B	$8.3B	$8.2B	$8.5B	$10.3B
Gross Profit	$3.5B	$7.1B	$6.5B	$1.9B	$4.9B	$3.4B	$4.5B	$371M
Gross Margin	29.1%	47.5%	43.7%	17.9%	37.0%	29.1%	34.4%	3.5%
R&D Expenses	$494M	$643M	$436M	$432M	$439M	$393M	$429M	$485M
SG&A Expenses	$1.8B	$833M	$1.9B	$3.0B	$1.3B	$1.2B	$1.3B	$788M
Operating Expenses	$3.8B	$2.8B	$3.9B	$3.0B	$3.1B	$2.1B	$3.2B	$1.9B
Operating Income	-$302M	$4.4B	$2.6B	-$1.1B	$1.7B	$1.3B	$1.7B	-$1.5B
Operating Margin	-2.5%	29.1%	17.4%	-10.1%	13.2%	10.9%	12.7%	-13.9%
Interest Expense	$132M	$127M	$116M	$108M	$115M	$123M	$107M	$194M
Income Before Tax	-$602M	-$18.6B	$3.9B	-$1.3B	$3.9B	-$43M	$2.1B	-$1.4B
Tax Expense	-$934K	$585M	$0	$0	$0	$1.2B	-$107K	$0
Net Income	-$597M	-$20.5B	$3.9B	-$1.3B	$3.9B	-$1.3B	$2.1B	-$1.4B
Net Margin	-5.0%	-137.0%	26.1%	-11.8%	29.5%	-10.8%	15.9%	-12.8%
EPS (Diluted)	$-26.00	$-902.27	$170.10	$-55.91	$171.00	$-52.75	$87.59	$-46.18
EBITDA	$81M	-$17.9B	$4.6B	$2.6B	$4.6B	-$4.9B	$1.9B	-$964M
Shares Outstanding	23M	23M	23M	23M	23M	24M	24M	30M

238090.KQ KOE