₩5,850.00 ($4.35)

+230.00 (+4.09%)

Weekly Expected Move ±4.7%

₩5304 ₩5577 ₩5850 ₩6123 ₩6396

KOE · Industrials · Electrical Equipment & Parts · Tech Score Neutral · Power 44 · ₩225.6B mcap · 13M float · 1.75% daily turnover

Revenue

$408.2B -5.7% ▼

5Y CAGR: +7.8%

Gross Profit

$37.2B -27.2% ▼

5Y CAGR: -5.6%

Operating Income

$5.9B -55.0% ▼

5Y CAGR: -26.0%

Net Income

-$5.8B -126.5% ▼

EPS (Diluted)

$-150.75 -132.1% ▼

EBITDA

$71.7B -27.1% ▼

5Y CAGR: +9.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$366.3B	$477.8B	$539.9B	$432.8B	$408.2B
YoY Growth	+30.8%	+30.5%	+13.0%	-19.8%	-5.7%
Cost of Revenue	$302.9B	$408.3B	$453.2B	$381.7B	$371.0B
Gross Profit	$63.4B	$69.5B	$86.6B	$51.1B	$37.2B
Gross Margin	17.3%	14.5%	16.0%	11.8%	9.1%
R&D Expenses	$3.5B	$3.3B	$3.0B	$1.3B	$0
SG&A Expenses	$25.5B	$31.0B	$12.6B	$11.8B	$0
Operating Expenses	$29.0B	$34.3B	$43.0B	$37.9B	$31.3B
Operating Income	$31.1B	$31.0B	$43.7B	$13.2B	$5.9B
Operating Margin	8.5%	6.5%	8.1%	3.0%	1.5%
Interest Expense	$4.0B	$5.4B	$15.2B	$18.4B	$20.4B
Income Before Tax	$31.0B	$23.9B	$35.5B	$22.5B	$4.4B
Tax Expense	$4.3B	$4.3B	$4.6B	$510M	$10.2B
Net Income	$26.7B	$19.6B	$30.9B	$22.0B	-$5.8B
Net Margin	7.3%	4.1%	5.7%	5.1%	-1.4%
EPS (Diluted)	$670.95	$430.07	$662.08	$469.23	$-150.75
EBITDA	$61.6B	$65.6B	$95.7B	$98.3B	$71.7B
Shares Outstanding	40M	46M	47M	47M	39M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$91.9B	$78.9B	$103.5B	$102.7B	$100.2B	$101.9B	$123.7B	$131.6B
Cost of Revenue	$81.2B	$77.0B	$98.3B	$92.0B	$89.5B	$91.3B	$111.6B	$117.7B
Gross Profit	$10.8B	$2.0B	$5.2B	$10.7B	$10.7B	$10.6B	$12.1B	$13.9B
Gross Margin	11.7%	2.5%	5.0%	10.5%	10.7%	10.4%	9.7%	10.6%
R&D Expenses	$258M	$266M	$247M	$214M	$220M	$363M	$786M	$329M
SG&A Expenses	$3.0B	$1.7B	$8.2B	$7.3B	$2.0B	$1.9B	$4.1B	$3.3B
Operating Expenses	$9.4B	$6.5B	$9.5B	$8.6B	$8.0B	$5.2B	$10.5B	$8.7B
Operating Income	$1.3B	-$4.5B	-$4.3B	$2.1B	$2.7B	$5.4B	$1.6B	$5.2B
Operating Margin	1.5%	-5.8%	-4.1%	2.1%	2.7%	5.3%	1.3%	3.9%
Interest Expense	$5.0B	$4.1B	$4.9B	$5.0B	$5.6B	$4.8B	$5.0B	$4.9B
Income Before Tax	-$4.5B	$7.6B	-$2.0B	-$11.6B	$5.9B	$12.1B	$10.3B	$4.8B
Tax Expense	-$2.0B	-$1.6B	$2.9B	$530M	$2.6B	$4.2B	$1.8B	$5.0B
Net Income	-$2.5B	$9.3B	-$4.8B	-$12.2B	$3.3B	$7.9B	$8.5B	-$195M
Net Margin	-2.7%	11.8%	-4.7%	-11.9%	3.3%	7.7%	6.9%	-0.1%
EPS (Diluted)	$-53.00	$200.18	$-125.10	$-315.80	$72.00	$203.82	$183.00	$-5.06
EBITDA	$15.7B	$39.2B	$12.3B	$27.7B	$28.2B	$3.5B	$17.8B	$21.8B
Shares Outstanding	47M	47M	39M	39M	46M	39M	39M	39M

243840.KQ KOE