₩2,205.00 ($1.64)

+85.00 (+4.01%)

Weekly Expected Move ±5.8%

₩1950 ₩2078 ₩2205 ₩2332 ₩2460

KSC · Financial Services · Insurance - Property & Casualty · Tech Score Buy · Power 53 · ₩681.6B mcap · 49M float · 1.56% daily turnover

Revenue

$3.22T +42.5% ▲

5Y CAGR: +3.2%

Gross Profit

$3.22T +42.5% ▲

5Y CAGR: +5.3%

Operating Income

$63.8B +91.4% ▲

5Y CAGR: -4.5%

Net Income

$51.3B +111.9% ▲

EPS (Diluted)

$165.38 +142.4% ▲

EBITDA

$397.3B -5.5% ▼

5Y CAGR: +107.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.27T	$1.49T	$1.99T	$2.26T	$3.22T
YoY Growth	-17.6%	-34.4%	+33.7%	+13.6%	+42.5%
Cost of Revenue	$217.0B	$356.3B	$0	$0	$0
Gross Profit	$2.05T	$1.13T	$1.99T	$2.26T	$3.22T
Gross Margin	90.4%	76.1%	100.0%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$136.8B	$18.5B	$43.7B	$41.7B	$0
Operating Expenses	$1.82T	$1.26T	$1.62T	$2.23T	$3.16T
Operating Income	$230.0B	-$131.7B	$373.5B	$33.3B	$63.8B
Operating Margin	10.1%	-8.9%	18.8%	1.5%	2.0%
Interest Expense	$21.2B	$231.6B	$349.9B	$350.3B	$296.6B
Income Before Tax	$156.5B	-$131.7B	$373.5B	$33.3B	$63.8B
Tax Expense	$36.6B	-$32.5B	$87.9B	$9.1B	$12.5B
Net Income	$119.9B	-$99.2B	$285.6B	$24.2B	$51.3B
Net Margin	5.3%	-6.7%	14.4%	1.1%	1.6%
EPS (Diluted)	$378.95	$-204.13	$975.82	$68.24	$165.38
EBITDA	$201.7B	$126.6B	$763.6B	$420.5B	$397.3B
Shares Outstanding	309M	309M	309M	309M	310M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$605.8B	$479.1B	$637.1B	$632.2B	$672.4B	$3.18T	$632.1B	$618.7B
Cost of Revenue	$0	$0	$0	$0	$0	$0	$0	$512.8B
Gross Profit	$605.8B	$479.1B	$637.1B	$632.2B	$672.4B	$3.18T	$632.1B	$105.9B
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	17.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.4B	$23.6B	$8.1B	$6.7B	$11.2B	$20.2B	$6.2B	$11.6B
Operating Expenses	$583.0B	$555.7B	$624.0B	$585.3B	$604.4B	$3.25T	$658.8B	$103.3B
Operating Income	$22.8B	-$76.6B	$13.1B	$47.0B	$68.0B	-$64.3B	-$26.7B	$2.6B
Operating Margin	3.8%	-16.0%	2.1%	7.4%	10.1%	-2.0%	-4.2%	0.4%
Interest Expense	$88.1B	$86.1B	$79.1B	$75.4B	$71.5B	$70.5B	$62.8B	$65.8B
Income Before Tax	$22.8B	-$76.6B	$13.1B	$47.0B	$68.0B	-$64.3B	-$26.7B	$2.6B
Tax Expense	$4.6B	-$16.4B	$1.8B	$10.8B	$16.4B	-$16.6B	-$7.0B	$1.3B
Net Income	$18.2B	-$60.2B	$11.3B	$36.2B	$51.5B	-$47.7B	-$19.8B	$1.3B
Net Margin	3.0%	-12.6%	1.8%	5.7%	7.7%	-1.5%	-3.1%	0.2%
EPS (Diluted)	$56.00	$-197.26	$33.96	$114.52	$164.00	$-147.28	$-63.95	$4.25
EBITDA	$119.6B	$18.3B	$101.3B	$131.6B	$148.9B	$15.5B	$45.4B	$77.4B
Shares Outstanding	324M	309M	309M	309M	314M	324M	309M	309M

000400.KS KSC