₩140,700.00 ($104.66)

-900.00 (-0.64%)

Weekly Expected Move ±3.3%

₩131460 ₩136080 ₩140700 ₩145320 ₩149940

KSC · Industrials · General Transportation · Tech Score Sell · Power 29 · ₩200.8B mcap · 201281 float · 13.04% daily turnover

Analysis Technicals Weather Peers

Revenue

$45.6B +1.9% ▲

5Y CAGR: +7.9%

Gross Profit

$1.5B -31.2% ▼

Operating Income

-$5.9B -12.7% ▼

Net Income

-$5.5B -32.1% ▼

EPS (Diluted)

$-3880.15 -31.9% ▼

EBITDA

-$3.2B -318.4% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$29.3B	$37.7B	$44.0B	$44.7B	$45.6B
YoY Growth	-5.8%	+28.5%	+16.7%	+1.6%	+1.9%
Cost of Revenue	$33.6B	$39.2B	$42.4B	$42.5B	$44.0B
Gross Profit	-$4.2B	-$1.5B	$1.6B	$2.2B	$1.5B
Gross Margin	-14.4%	-4.1%	3.6%	4.9%	3.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$438M	$404M	$543M	$562M	$0
Operating Expenses	$5.6B	$5.9B	$6.7B	$7.5B	$7.5B
Operating Income	-$9.8B	-$7.4B	-$5.1B	-$5.3B	-$5.9B
Operating Margin	-33.5%	-19.7%	-11.7%	-11.8%	-13.0%
Interest Expense	$377M	$516M	$675M	$731M	$768M
Income Before Tax	-$91M	-$5.9B	-$5.4B	-$4.2B	-$6.1B
Tax Expense	$477M	$69M	-$588M	-$36M	-$543M
Net Income	-$568M	-$6.0B	-$4.8B	-$4.2B	-$5.5B
Net Margin	-1.9%	-15.9%	-10.9%	-9.4%	-12.2%
EPS (Diluted)	$-398.01	$-4209.39	$-3372.68	$-2941.04	$-3880.15
EBITDA	$3.2B	-$2.7B	-$2.0B	-$767M	-$3.2B
Shares Outstanding	1M	1M	1M	1M	1M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.1B	$11.9B	$10.8B	$11.4B	$10.9B	$12.5B	$11.2B	$12.4B
Cost of Revenue	$10.6B	$10.6B	$11.0B	$10.7B	$10.7B	$11.5B	$10.9B	$11.5B
Gross Profit	$511M	$1.3B	-$171M	$676M	$226M	$1.0B	$242M	$898M
Gross Margin	4.6%	10.9%	-1.6%	5.9%	2.1%	8.1%	2.2%	7.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$116M	$100M	$148M	$135M	$163M	$146M	$154M	$1.7B
Operating Expenses	$1.8B	$1.8B	$1.9B	$2.1B	$1.9B	$1.8B	$1.8B	$2.0B
Operating Income	-$1.3B	-$485M	-$2.1B	-$1.4B	-$1.6B	-$827M	-$1.6B	-$1.1B
Operating Margin	-11.4%	-4.1%	-19.1%	-12.3%	-15.1%	-6.6%	-14.3%	-8.7%
Interest Expense	$186M	$192M	$202M	$180M	$191M	$196M	$210M	$228M
Income Before Tax	-$1.4B	-$687M	-$2.2B	$980M	-$1.8B	-$3.1B	-$1.7B	-$1.2B
Tax Expense	$6M	-$35M	-$71M	-$18M	-$83M	-$371M	$114M	$12M
Net Income	-$1.4B	-$652M	-$2.1B	$998M	-$1.7B	-$2.8B	-$1.8B	-$1.3B
Net Margin	-12.8%	-5.5%	-19.4%	8.8%	-15.4%	-22.3%	-16.6%	-10.1%
EPS (Diluted)	$-1001.14	$-456.67	$-1466.00	$699.00	$-1173.00	$-1943.27	$-1295.72	$-877.05
EBITDA	-$685M	$171M	-$1.3B	$1.8B	-$864M	-$114M	-$1.0B	-$503M
Shares Outstanding	1M	1M	1M	1M	1M	1M	1M	1M

000650.KS KSC