₩6,690.00 ($4.98)

+90.00 (+1.36%)

Weekly Expected Move ±3.3%

₩6253 ₩6471 ₩6690 ₩6909 ₩7127

KSC · Industrials · Marine Shipping · Tech Score Buy · Power 55 · ₩174.2B mcap · 11M float · 0.323% daily turnover

Analysis Technicals Weather Peers

Revenue

$418.5B -4.0% ▼

5Y CAGR: +4.6%

Gross Profit

$90.8B +4.8% ▲

5Y CAGR: +10.5%

Operating Income

$21.2B +15.9% ▲

Net Income

$4.6B -72.2% ▼

5Y CAGR: -40.8%

EPS (Diluted)

$175.50 -72.8% ▼

5Y CAGR: -41.3%

EBITDA

$29.6B +13.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$503.7B	$557.6B	$341.8B	$435.9B	$418.5B
YoY Growth	+50.4%	+10.7%	-38.7%	+27.5%	-4.0%
Cost of Revenue	$422.7B	$462.9B	$266.2B	$349.3B	$327.7B
Gross Profit	$81.0B	$94.7B	$75.6B	$86.6B	$90.8B
Gross Margin	16.1%	17.0%	22.1%	19.9%	21.7%
R&D Expenses	$182M	$125M	$10M	$6M	$0
SG&A Expenses	$13.2B	$10.5B	$10.3B	$11.0B	$0
Operating Expenses	$60.5B	$65.0B	$49.5B	$68.3B	$69.5B
Operating Income	$33.7B	$44.7B	$26.1B	$18.3B	$21.2B
Operating Margin	6.7%	8.0%	7.6%	4.2%	5.1%
Interest Expense	$1.1B	$978M	$901M	$798M	$1.2B
Income Before Tax	$33.9B	$43.5B	$31.9B	$36.9B	$24.3B
Tax Expense	-$5.2B	-$573M	$8.6B	$4.9B	$7.5B
Net Income	$39.2B	$44.1B	$10.2B	$16.5B	$4.6B
Net Margin	7.8%	7.9%	3.0%	3.8%	1.1%
EPS (Diluted)	$1614.80	$1850.20	$416.81	$645.70	$175.50
EBITDA	$28.3B	$36.0B	$40.6B	$26.2B	$29.6B
Shares Outstanding	24M	24M	24M	25M	26M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$124.2B	$110.8B	$107.7B	$102.5B	$105.1B	$103.2B	$106.3B	$121.8B
Cost of Revenue	$100.9B	$86.9B	$85.9B	$79.9B	$80.0B	$78.4B	$81.1B	$94.9B
Gross Profit	$23.3B	$24.0B	$21.8B	$22.5B	$25.2B	$24.8B	$25.2B	$26.9B
Gross Margin	18.7%	21.6%	20.2%	22.0%	23.9%	24.0%	23.7%	22.1%
R&D Expenses	$0	$6M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$14.4B	$2.9B	$15.3B	$3.0B	$2.9B	$2.9B	$2.9B	$13.8B
Operating Expenses	$14.4B	$25.9B	$15.3B	$15.8B	$14.0B	$24.4B	$15.3B	$14.1B
Operating Income	$8.9B	-$2.0B	$6.5B	$6.7B	$11.2B	-$3.2B	$10.0B	$12.8B
Operating Margin	7.2%	-1.8%	6.0%	6.5%	10.6%	-3.1%	9.4%	10.5%
Interest Expense	$3.7B	$1.3B	$324M	$161M	$163M	$547M	$391M	$406M
Income Before Tax	$5.1B	$11.6B	$6.0B	$2.9B	$15.3B	$50M	$17.3B	$14.7B
Tax Expense	$1.2B	$1.4B	$2.1B	$1.6B	$3.1B	$844M	$3.8B	$4.0B
Net Income	$2.7B	$5.7B	$2.1B	$675M	$7.0B	-$5.2B	$7.7B	$5.9B
Net Margin	2.2%	5.1%	2.0%	0.7%	6.6%	-5.0%	7.3%	4.9%
EPS (Diluted)	$109.91	$217.26	$81.00	$26.00	$268.00	$-200.00	$297.03	$226.88
EBITDA	$23.3B	$13.8B	$23.8B	$5.3B	$17.3B	-$938M	$12.3B	$15.2B
Shares Outstanding	24M	25M	26M	13M	15M	26M	26M	26M

000700.KS KSC