Also trades as: 000140.KS (KSC) · $vol 0M

₩9,160.00 ($6.82)

+60.00 (+0.66%)

Weekly Expected Move ±0.9%

₩8998 ₩9079 ₩9160 ₩9241 ₩9322

KSC · Consumer Defensive · Beverages - Alcoholic · Tech Score Sell · Power 45 · ₩165.8B mcap · 19M float · 0.0015% daily turnover

Analysis Technicals Weather Peers

Revenue

$2.50T -3.9% ▼

5Y CAGR: +2.1%

Gross Profit

$1.07T -9.8% ▼

5Y CAGR: +1.9%

Operating Income

$174.1B -16.3% ▼

5Y CAGR: -2.6%

Net Income

$40.8B -57.4% ▼

5Y CAGR: -14.0%

EPS (Diluted)

$596.71 -56.7% ▼

5Y CAGR: -13.7%

EBITDA

$319.8B -3.2% ▼

5Y CAGR: -0.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.20T	$2.50T	$2.52T	$2.60T	$2.50T
YoY Growth	-2.4%	+13.4%	+0.9%	+3.1%	-3.9%
Cost of Revenue	$1.28T	$1.43T	$1.41T	$1.41T	$1.43T
Gross Profit	$926.4B	$1.06T	$1.11T	$1.19T	$1.07T
Gross Margin	42.1%	42.6%	44.2%	45.6%	42.8%
R&D Expenses	$0	$4.2B	$4.3B	$4.3B	$0
SG&A Expenses	$492.2B	$559.3B	$705.2B	$656.2B	$0
Operating Expenses	$752.3B	$872.7B	$990.1B	$977.1B	$895.2B
Operating Income	$174.1B	$190.6B	$127.6B	$208.1B	$174.1B
Operating Margin	7.9%	7.6%	5.1%	8.0%	7.0%
Interest Expense	$36.9B	$38.6B	$50.5B	$54.5B	$45.9B
Income Before Tax	$103.2B	$121.4B	$68.5B	$126.9B	$66.5B
Tax Expense	$31.5B	$34.6B	$32.9B	$31.2B	$25.6B
Net Income	$71.7B	$87.0B	$35.6B	$95.9B	$40.8B
Net Margin	3.3%	3.5%	1.4%	3.7%	1.6%
EPS (Diluted)	$1031.00	$1250.00	$512.67	$1378.00	$596.71
EBITDA	$285.3B	$315.7B	$268.8B	$330.4B	$319.8B
Shares Outstanding	70M	70M	70M	70M	70M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$685.7B	$627.1B	$612.8B	$646.6B	$669.5B	$566.1B	$588.3B	$615.3B
Cost of Revenue	$371.1B	$361.4B	$336.4B	$342.8B	$375.1B	$361.2B	$331.1B	$335.7B
Gross Profit	$314.7B	$265.7B	$276.4B	$303.8B	$294.4B	$228.8B	$257.2B	$279.5B
Gross Margin	45.9%	42.4%	45.1%	47.0%	44.0%	40.4%	43.7%	45.4%
R&D Expenses	$611M	$1.5B	$860M	$0	$0	$0	$1.8B	$1.4B
SG&A Expenses	$170.1B	$155.2B	$137.6B	$168.6B	$168.0B	$149.5B	$126.9B	$150.4B
Operating Expenses	$244.5B	$243.4B	$213.7B	$239.3B	$240.0B	$236.7B	$200.8B	$214.4B
Operating Income	$70.2B	$22.3B	$62.7B	$64.5B	$54.4B	-$7.1B	$56.4B	$65.1B
Operating Margin	10.2%	3.6%	10.2%	10.0%	8.1%	-1.3%	9.6%	10.6%
Interest Expense	$14.0B	$13.4B	$11.7B	$12.0B	$11.3B	$16.9B	$17.3B	$17.2B
Income Before Tax	$52.4B	-$22.8B	$51.6B	$44.7B	$46.3B	-$72.3B	$43.9B	$47.7B
Tax Expense	$8.6B	-$4.7B	$13.6B	$11.8B	$12.4B	$4.3B	$14.8B	$10.8B
Net Income	$43.8B	-$18.1B	$38.0B	$33.1B	$34.0B	-$76.6B	$11.3B	$16.0B
Net Margin	6.4%	-2.9%	6.2%	5.1%	5.1%	-13.5%	1.9%	2.6%
EPS (Diluted)	$630.00	$-258.94	$544.75	$475.00	$489.00	$-1316.13	$534.05	$759.74
EBITDA	$103.6B	$27.8B	$313.3B	$94.6B	$95.2B	-$7.1B	$91.3B	$99.1B
Shares Outstanding	70M	70M	70M	70M	70M	20M	21M	21M

000145.KS KSC