₩12,550.00 ($9.34)

+440.00 (+3.63%)

Weekly Expected Move ±6.1%

₩11024 ₩11787 ₩12550 ₩13313 ₩14076

KOE · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 55 · ₩824.9B mcap · 37M float · 1.17% daily turnover

Revenue

$141.2B +1.8% ▲

5Y CAGR: +24.9%

Gross Profit

$28.5B -21.6% ▼

5Y CAGR: +22.4%

Operating Income

$13.1B -40.8% ▼

5Y CAGR: +23.0%

Net Income

$7.7B -63.2% ▼

5Y CAGR: +31.1%

EPS (Diluted)

$116.96 -63.2% ▼

5Y CAGR: +30.4%

EBITDA

$26.4B -30.2% ▼

5Y CAGR: +23.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$81.9B	$131.5B	$117.8B	$138.7B	$141.2B
YoY Growth	+76.1%	+60.7%	-10.4%	+17.8%	+1.8%
Cost of Revenue	$55.1B	$86.7B	$75.7B	$102.5B	$112.8B
Gross Profit	$26.8B	$44.8B	$42.1B	$36.3B	$28.5B
Gross Margin	32.7%	34.1%	35.8%	26.1%	20.1%
R&D Expenses	$1.5B	$2.4B	$3.7B	$3.9B	$0
SG&A Expenses	$1.5B	$2.2B	$2.9B	$3.2B	$0
Operating Expenses	$6.1B	$9.4B	$12.6B	$14.1B	$15.3B
Operating Income	$20.7B	$35.4B	$29.5B	$22.2B	$13.1B
Operating Margin	25.3%	26.9%	25.1%	16.0%	9.3%
Interest Expense	$1.4B	$2.9B	$6.3B	$8.0B	$8.1B
Income Before Tax	$19.9B	$30.1B	$24.4B	$18.6B	$6.9B
Tax Expense	$1.8B	$2.9B	-$3M	-$2.4B	-$948M
Net Income	$18.0B	$27.0B	$24.1B	$20.9B	$7.7B
Net Margin	22.1%	20.5%	20.5%	15.0%	5.4%
EPS (Diluted)	$275.00	$411.00	$367.00	$318.17	$116.96
EBITDA	$26.6B	$42.9B	$40.5B	$37.9B	$26.4B
Shares Outstanding	66M	66M	66M	66M	66M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$32.4B	$44.7B	$32.0B	$31.2B	$36.2B	$41.8B	$33.2B	$37.2B
Cost of Revenue	$25.2B	$32.8B	$25.4B	$23.3B	$31.0B	$33.1B	$24.7B	$27.5B
Gross Profit	$7.2B	$11.9B	$6.6B	$8.0B	$5.1B	$8.7B	$8.5B	$9.7B
Gross Margin	22.2%	26.7%	20.7%	25.5%	14.2%	20.9%	25.6%	26.0%
R&D Expenses	$931M	$863M	$1.0B	$995M	$973M	$1.2B	$1.1B	$0
SG&A Expenses	$728M	$879M	$870M	$796M	$958M	$804M	$1.3B	$798M
Operating Expenses	$3.2B	$3.7B	$3.8B	$3.6B	$3.8B	$4.1B	$4.2B	$3.6B
Operating Income	$4.0B	$8.2B	$2.8B	$4.3B	$1.4B	$4.8B	$4.2B	$6.1B
Operating Margin	12.2%	18.4%	8.6%	13.9%	3.8%	11.4%	12.8%	16.3%
Interest Expense	$2.3B	$1.4B	$2.1B	$2.1B	$2.0B	$1.9B	$1.9B	$2.5B
Income Before Tax	$1.1B	$9.3B	$944M	$1.3B	-$41M	$4.6B	$3.2B	$3.9B
Tax Expense	-$1.9B	-$279M	-$748M	$169M	-$512M	$143M	-$3.3B	$1.3B
Net Income	$3.0B	$9.4B	$1.8B	$1.1B	$475M	$4.3B	$6.4B	$2.5B
Net Margin	9.1%	21.0%	5.5%	3.5%	1.3%	10.4%	19.1%	6.8%
EPS (Diluted)	$45.00	$142.99	$27.00	$16.58	$7.00	$66.15	$96.63	$39.00
EBITDA	$6.3B	$13.5B	$5.9B	$6.8B	$5.4B	$8.1B	$7.7B	$9.6B
Shares Outstanding	66M	66M	66M	66M	68M	67M	66M	68M

281740.KQ KOE