₩6,770.00 ($5.04)

+110.00 (+1.65%)

Weekly Expected Move ±2.8%

₩6387 ₩6578 ₩6770 ₩6962 ₩7153

KOE · Consumer Cyclical · Apparel - Manufacturers · Tech Score Neutral · Power 54 · ₩98.1B mcap · 8M float · 0.318% daily turnover

Revenue

$477.5B -7.6% ▼

5Y CAGR: +10.2%

Gross Profit

$275.4B -17.9% ▼

5Y CAGR: +7.1%

Operating Income

$6.5B -78.4% ▼

5Y CAGR: -34.6%

Net Income

$3.8B -76.7% ▼

5Y CAGR: -37.0%

EPS (Diluted)

$263.56 -76.4% ▼

5Y CAGR: -36.9%

EBITDA

$38.5B -38.2% ▼

5Y CAGR: -8.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$370.3B	$497.9B	$548.4B	$516.9B	$477.5B
YoY Growth	+26.3%	+34.4%	+10.2%	-5.8%	-7.6%
Cost of Revenue	$120.7B	$170.2B	$181.1B	$181.6B	$202.2B
Gross Profit	$249.6B	$327.6B	$367.4B	$335.3B	$275.4B
Gross Margin	67.4%	65.8%	67.0%	64.9%	57.7%
R&D Expenses	$829M	$1.5B	$1.5B	$963M	$0
SG&A Expenses	$178.5B	$233.6B	$279.1B	$211.3B	$0
Operating Expenses	$180.9B	$237.0B	$301.1B	$305.2B	$268.9B
Operating Income	$68.8B	$90.6B	$67.0B	$30.1B	$6.5B
Operating Margin	18.6%	18.2%	12.2%	5.8%	1.4%
Interest Expense	$1.1B	$2.9B	$7.5B	$9.3B	$10.3B
Income Before Tax	$72.1B	$88.2B	$67.8B	$26.2B	$5.4B
Tax Expense	$13.8B	$19.0B	$15.3B	$7.2B	$4.3B
Net Income	$58.3B	$68.6B	$49.4B	$16.4B	$3.8B
Net Margin	15.7%	13.8%	9.0%	3.2%	0.8%
EPS (Diluted)	$3957.22	$4596.26	$3063.00	$1118.55	$263.56
EBITDA	$80.3B	$101.5B	$93.4B	$62.2B	$38.5B
Shares Outstanding	15M	15M	15M	15M	14M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$96.2B	$182.3B	$128.8B	$96.8B	$93.4B	$158.6B	$112.8B	$95.6B
Cost of Revenue	$34.2B	$66.2B	$43.4B	$31.8B	$35.5B	$91.5B	$47.8B	$41.0B
Gross Profit	$62.0B	$116.1B	$85.4B	$64.9B	$57.9B	$67.1B	$64.9B	$54.6B
Gross Margin	64.5%	63.7%	66.3%	67.1%	62.0%	42.3%	57.6%	57.1%
R&D Expenses	$260M	$201M	$197M	$57M	$280M	$226M	$0	$0
SG&A Expenses	$56.6B	$71.0B	$75.9B	$65.3B	$41.4B	$66.4B	$73.6B	$63.6B
Operating Expenses	$64.5B	$97.4B	$75.9B	$65.3B	$64.6B	$63.0B	$65.8B	$56.4B
Operating Income	-$2.5B	$18.7B	$9.5B	-$384M	-$6.7B	$4.1B	-$877M	-$1.8B
Operating Margin	-2.6%	10.3%	7.4%	-0.4%	-7.2%	2.6%	-0.8%	-1.9%
Interest Expense	$1.8B	$2.6B	$2.0B	$2.7B	$1.7B	$3.9B	$3.3B	$2.4B
Income Before Tax	-$5.7B	$16.7B	$11.1B	-$4.2B	-$6.6B	$5.0B	$1.1B	$5.6B
Tax Expense	$477M	$5.3B	$2.6B	$66M	$435M	$1.3B	$2.9B	$3.4B
Net Income	-$7.2B	$11.4B	$9.3B	-$3.1B	-$7.8B	$8.4B	$456M	-$1.2B
Net Margin	-7.5%	6.3%	7.3%	-3.2%	-8.3%	5.3%	0.4%	-1.2%
EPS (Diluted)	$-492.00	$786.84	$648.82	$-216.97	$-538.00	$579.31	$31.48	$-79.70
EBITDA	$3.0B	$26.6B	$17.9B	$72.5B	$2.6B	-$54.5B	$6.9B	$5.5B
Shares Outstanding	15M	15M	14M	14M	14M	18M	14M	14M

298540.KQ KOE