₩70,200.00 ($52.19)

+5600.00 (+8.67%)

Weekly Expected Move ±13.5%

₩51250 ₩60725 ₩70200 ₩79675 ₩89150

KOE · Industrials · Manufacturing - Metal Fabrication · Tech Score Buy · Power 62 · ₩844.3B mcap · 7M float · 3.17% daily turnover

Analysis Technicals Weather Peers

Revenue

$66.5B +47.4% ▲

5Y CAGR: +21.8%

Gross Profit

$11.9B +10889.9% ▲

5Y CAGR: +37.4%

Operating Income

$5.8B +186.0% ▲

5Y CAGR: +60.6%

Net Income

$12.6B +250.3% ▲

5Y CAGR: +52.5%

EPS (Diluted)

$1051.48 +221.9% ▲

5Y CAGR: -27.7%

EBITDA

$10.2B +337.1% ▲

5Y CAGR: +32.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$27.1B	$35.5B	$41.5B	$45.1B	$66.5B
YoY Growth	+9.2%	+31.0%	+16.8%	+8.9%	+47.4%
Cost of Revenue	$20.8B	$30.1B	$33.4B	$45.3B	$54.6B
Gross Profit	$6.3B	$5.4B	$8.1B	-$110M	$11.9B
Gross Margin	23.1%	15.3%	19.4%	-0.2%	17.9%
R&D Expenses	$1.2B	$1.5B	$1.5B	$1.1B	$0
SG&A Expenses	$1.6B	$2.5B	$1.0B	$1.8B	$0
Operating Expenses	$2.9B	$4.2B	$4.3B	$6.7B	$6.0B
Operating Income	$3.3B	$1.2B	$3.7B	-$6.8B	$5.8B
Operating Margin	12.4%	3.4%	9.0%	-15.0%	8.8%
Interest Expense	$1.3B	$1.7B	$1.9B	$1.7B	$1.9B
Income Before Tax	$1.9B	-$606M	-$6.2B	-$9.2B	$9.5B
Tax Expense	$197M	-$180M	-$177M	-$796M	-$3.1B
Net Income	$1.7B	-$426M	-$6.1B	-$8.4B	$12.6B
Net Margin	6.2%	-1.2%	-14.6%	-18.6%	19.0%
EPS (Diluted)	$5260.00	$-74.00	$-895.00	$-862.68	$1051.48
EBITDA	$4.8B	$2.8B	-$1.9B	-$4.3B	$10.2B
Shares Outstanding	6M	6M	7M	10M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$9.1B	$12.3B	$13.0B	$16.7B	$13.4B	$23.4B	$23.3B	$29.2B
Cost of Revenue	$6.8B	$18.2B	$9.9B	$11.5B	$12.6B	$20.7B	$16.9B	$24.6B
Gross Profit	$2.3B	-$6.0B	$3.0B	$5.2B	$827M	$2.8B	$6.3B	$4.5B
Gross Margin	25.7%	-48.4%	23.4%	31.4%	6.2%	11.8%	27.2%	15.6%
R&D Expenses	$285M	$369M	$0	$316M	$276M	$218M	$288M	$154M
SG&A Expenses	$416M	$734M	$336M	$1.5B	$145M	$205M	$371M	$2.3B
Operating Expenses	$1.4B	$2.4B	$1.9B	$1.5B	$1.1B	$1.5B	$1.9B	$2.5B
Operating Income	$960M	-$8.4B	$1.1B	$3.8B	-$296M	$1.2B	$4.4B	$2.0B
Operating Margin	10.5%	-68.2%	8.7%	22.5%	-2.2%	5.3%	19.0%	6.9%
Interest Expense	$624M	$235M	$387M	$147M	$1.0B	$340M	$1.1B	$2.6B
Income Before Tax	$135M	-$9.7B	$742M	$3.6B	-$783M	$5.9B	$3.9B	-$9.5B
Tax Expense	-$20M	-$850M	$156M	$601M	$0	-$3.9B	$476M	-$476M
Net Income	$156M	-$8.8B	$586M	$3.0B	-$783M	$9.8B	$3.4B	-$9.0B
Net Margin	1.7%	-71.8%	4.5%	17.9%	-5.8%	41.9%	14.7%	-30.9%
EPS (Diluted)	$16.00	$-907.94	$49.26	$251.26	$-66.00	$816.75	$283.82	$-747.01
EBITDA	$1.6B	-$8.6B	$2.0B	$6.2B	$1.4B	$7.6B	$6.0B	$3.6B
Shares Outstanding	10M	10M	12M	12M	12M	12M	12M	12M

295310.KQ KOE