₩22,550.00 ($16.80)

+100.00 (+0.45%)

Weekly Expected Move ±4.1%

₩20719 ₩21634 ₩22550 ₩23466 ₩24381

KOE · Technology · Semiconductors · Tech Score Buy · Power 62 · ₩433.5B mcap · 13M float · 1.84% daily turnover

Revenue

$439.6B +4.0% ▲

5Y CAGR: +5.5%

Gross Profit

$146.8B +0.9% ▲

5Y CAGR: +13.0%

Operating Income

$81.9B -5.6% ▼

5Y CAGR: +13.3%

Net Income

$58.0B -17.9% ▼

5Y CAGR: +18.1%

EPS (Diluted)

$3080.23 -15.2% ▼

5Y CAGR: +18.0%

EBITDA

$102.6B -13.5% ▼

5Y CAGR: +14.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$487.3B	$489.4B	$387.0B	$422.8B	$439.6B
YoY Growth	+44.9%	+0.4%	-20.9%	+9.3%	+4.0%
Cost of Revenue	$345.4B	$338.9B	$283.6B	$277.4B	$292.9B
Gross Profit	$141.9B	$150.5B	$103.4B	$145.5B	$146.8B
Gross Margin	29.1%	30.7%	26.7%	34.4%	33.4%
R&D Expenses	$15.4B	$14.1B	$15.9B	$19.3B	$0
SG&A Expenses	$16.7B	$23.2B	$42.9B	$19.3B	$0
Operating Expenses	$45.1B	$53.4B	$58.7B	$58.6B	$64.9B
Operating Income	$96.7B	$97.1B	$44.7B	$86.8B	$81.9B
Operating Margin	19.8%	19.8%	11.5%	20.5%	18.6%
Interest Expense	$1.8B	$1.3B	$1.2B	$6.0B	$9.3B
Income Before Tax	$100.3B	$101.9B	$44.1B	$92.2B	$75.7B
Tax Expense	$20.0B	$16.5B	$11.4B	$22.2B	$19.9B
Net Income	$80.2B	$85.4B	$32.8B	$70.7B	$58.0B
Net Margin	16.5%	17.4%	8.5%	16.7%	13.2%
EPS (Diluted)	$4140.91	$4307.82	$1672.11	$3632.00	$3080.23
EBITDA	$119.8B	$123.9B	$66.8B	$118.7B	$102.6B
Shares Outstanding	19M	20M	20M	19M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$100.7B	$104.2B	$113.1B	$111.4B	$112.7B	$102.4B	$95.1B	$108.7B
Cost of Revenue	$66.5B	$67.4B	$69.0B	$71.8B	$75.2B	$73.0B	$64.4B	$84.4B
Gross Profit	$34.2B	$36.8B	$44.2B	$39.6B	$37.5B	$29.4B	$30.7B	$24.3B
Gross Margin	34.0%	35.3%	39.0%	35.6%	33.3%	28.7%	32.3%	22.3%
R&D Expenses	$5.4B	$3.6B	$0	$4.8B	$5.1B	$5.3B	$4.8B	$0
SG&A Expenses	$9.5B	$4.4B	$7.3B	$5.7B	$5.3B	$7.1B	$4.3B	$9.2B
Operating Expenses	$14.9B	$11.8B	$16.5B	$17.4B	$16.9B	$16.7B	$13.8B	$13.8B
Operating Income	$18.4B	$25.0B	$26.4B	$22.2B	$20.6B	$12.7B	$16.9B	$10.4B
Operating Margin	18.3%	24.0%	23.3%	20.0%	18.3%	12.4%	17.8%	9.6%
Interest Expense	$3.3B	$382M	$954M	$882M	$3.0B	$4.5B	$5.9B	$6.0B
Income Before Tax	$12.2B	$35.2B	$25.7B	$16.6B	$22.3B	$11.1B	$20.2B	$25.5B
Tax Expense	$4.1B	$6.8B	$5.7B	$3.8B	$4.7B	$5.5B	$5.8B	$7.4B
Net Income	$8.2B	$28.5B	$20.2B	$12.7B	$17.7B	$7.4B	$15.6B	$19.7B
Net Margin	8.1%	27.3%	17.9%	11.4%	15.7%	7.3%	16.4%	18.1%
EPS (Diluted)	$430.00	$1474.75	$1074.00	$674.24	$940.00	$394.59	$818.00	$1007.00
EBITDA	$18.4B	$40.6B	$31.6B	$22.5B	$30.2B	$18.3B	$22.9B	$19.7B
Shares Outstanding	20M	19M	20M	20M	19M	19M	18M	18M

272290.KQ KOE