₩7,650.00 ($5.69)

+100.00 (+1.32%)

Weekly Expected Move ±4.0%

₩7043 ₩7347 ₩7650 ₩7953 ₩8257

KSC · Industrials · Agricultural - Machinery · Tech Score Sell · Power 34 · ₩208.2B mcap · 17M float · 2.20% daily turnover

Revenue

$1.48T +4.9% ▲

5Y CAGR: +10.6%

Gross Profit

$313.1B +1.5% ▲

5Y CAGR: +11.9%

Operating Income

$31.0B +68.2% ▲

5Y CAGR: -1.3%

Net Income

-$16.8B +45.2% ▲

EPS (Diluted)

$-617.00 +53.0% ▲

EBITDA

$92.2B +21.9% ▲

5Y CAGR: +7.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.18T	$1.46T	$1.43T	$1.42T	$1.48T
YoY Growth	+31.6%	+24.1%	-2.1%	-1.2%	+4.9%
Cost of Revenue	$962.8B	$1.15T	$1.12T	$1.11T	$1.17T
Gross Profit	$216.4B	$313.7B	$312.2B	$308.5B	$313.1B
Gross Margin	18.4%	21.4%	21.8%	21.8%	21.1%
R&D Expenses	$11.1B	$8.6B	$7.0B	$7.7B	$0
SG&A Expenses	$75.3B	$92.4B	$98.7B	$120.4B	$0
Operating Expenses	$178.2B	$225.4B	$246.8B	$290.0B	$282.0B
Operating Income	$54.9B	$88.3B	$65.4B	$18.5B	$31.0B
Operating Margin	4.7%	6.0%	4.6%	1.3%	2.1%
Interest Expense	$8.4B	$23.7B	$58.7B	$74.0B	$95.6B
Income Before Tax	$41.6B	$57.6B	$23.9B	-$49.7B	-$32.2B
Tax Expense	$6.9B	$19.1B	$12.0B	-$4.5B	-$2.3B
Net Income	$33.6B	$38.6B	$17.6B	-$30.7B	-$16.8B
Net Margin	2.8%	2.6%	1.2%	-2.2%	-1.1%
EPS (Diluted)	$1534.73	$1631.47	$746.88	$-1312.94	$-617.00
EBITDA	$77.2B	$112.9B	$119.8B	$75.6B	$92.2B
Shares Outstanding	22M	24M	24M	23M	26M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$328.4B	$312.3B	$386.8B	$414.6B	$354.1B	$329.3B	$377.7B	$467.1B
Cost of Revenue	$268.6B	$251.2B	$288.3B	$319.1B	$282.8B	$269.8B	$305.1B	$339.7B
Gross Profit	$59.8B	$61.1B	$98.4B	$95.5B	$71.3B	$59.5B	$72.6B	$127.4B
Gross Margin	18.2%	19.6%	25.5%	23.0%	20.1%	18.1%	19.2%	27.3%
R&D Expenses	$0	$2.6B	$0	$371M	$3.3B	$2.8B	$1.6B	$0
SG&A Expenses	$69.3B	$36.5B	$76.7B	$22.7B	$24.4B	$26.1B	$26.5B	$83.9B
Operating Expenses	$69.3B	$80.7B	$76.7B	$70.4B	$70.0B	$75.3B	$66.6B	$89.5B
Operating Income	-$9.5B	-$19.6B	$21.7B	$25.1B	$450M	-$15.9B	$6.0B	$37.9B
Operating Margin	-2.9%	-6.3%	5.6%	6.1%	0.1%	-4.8%	1.6%	8.1%
Interest Expense	$21.0B	$20.2B	$14.9B	$11.7B	$13.0B	$35.4B	$15.9B	$12.0B
Income Before Tax	-$33.9B	-$38.5B	$6.8B	$16.7B	-$10.8B	-$44.9B	-$5.3B	$23.5B
Tax Expense	-$3.4B	-$11.4B	-$2.3B	$9.9B	-$7.1B	-$2.8B	$791M	$2.1B
Net Income	-$21.4B	-$28.7B	$15.3B	$10.7B	-$2.4B	-$40.5B	-$1.3B	$26.2B
Net Margin	-6.5%	-9.2%	4.0%	2.6%	-0.7%	-12.3%	-0.3%	5.6%
EPS (Diluted)	$-888.80	$-1192.47	$634.78	$452.00	$-103.00	$-1489.24	$-47.56	$913.30
EBITDA	-$360M	-$3.5B	$112.5B	$42.6B	$17.3B	$4.4B	$20.7B	$52.2B
Shares Outstanding	24M	24M	24M	24M	24M	26M	27M	24M

000490.KS KSC