₩51,600.00 ($38.36)

-1200.00 (-2.27%)

Weekly Expected Move ±4.0%

₩47514 ₩49557 ₩51600 ₩53643 ₩55686

KSC · Industrials · Engineering & Construction · Tech Score Sell · Power 42 · ₩11.54T mcap · 112M float · 0.0074% daily turnover

Revenue

$31.06T -4.9% ▼

5Y CAGR: +12.9%

Gross Profit

$1.92T +985.0% ▲

5Y CAGR: +6.6%

Operating Income

$549.1B +143.5% ▲

5Y CAGR: +0.0%

Net Income

$373.1B +321.2% ▲

5Y CAGR: +25.0%

EPS (Diluted)

$3319.50 +321.2% ▲

5Y CAGR: +24.8%

EBITDA

$750.1B +172.1% ▲

5Y CAGR: +2.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$18.07T	$21.24T	$29.65T	$32.67T	$31.06T
YoY Growth	+6.5%	+17.6%	+39.6%	+10.2%	-4.9%
Cost of Revenue	$16.27T	$19.73T	$27.95T	$32.89T	$29.14T
Gross Profit	$1.80T	$1.51T	$1.70T	-$216.9B	$1.92T
Gross Margin	9.9%	7.1%	5.7%	-0.7%	6.2%
R&D Expenses	$190.0B	$178.6B	$138.8B	$154.9B	$0
SG&A Expenses	$110.6B	$131.7B	$684.5B	$164.7B	$0
Operating Expenses	$1.03T	$920.5B	$917.4B	$1.05T	$1.37T
Operating Income	$753.5B	$536.6B	$815.7B	-$1.26T	$549.1B
Operating Margin	4.2%	2.5%	2.8%	-3.9%	1.8%
Interest Expense	$58.0B	$43.7B	$64.1B	$100.5B	$122.1B
Income Before Tax	$854.1B	$753.8B	$939.5B	-$985.7B	$646.8B
Tax Expense	$299.7B	$282.9B	$285.3B	-$219.5B	$87.8B
Net Income	$407.5B	$408.9B	$535.9B	-$168.7B	$373.1B
Net Margin	2.3%	1.9%	1.8%	-0.5%	1.2%
EPS (Diluted)	$3625.00	$3637.44	$4767.00	$-1500.43	$3319.50
EBITDA	$1.10T	$996.7B	$1.21T	-$1.04T	$750.1B
Shares Outstanding	112M	112M	112M	112M	112M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$8.26T	$7.25T	$7.46T	$7.72T	$7.83T	$8.06T	$6.28T	$6.84T
Cost of Revenue	$7.91T	$8.69T	$6.94T	$7.25T	$7.44T	$7.47T	$5.79T	$6.31T
Gross Profit	$348.3B	-$1.44T	$513.5B	$468.5B	$389.9B	$592.6B	$488.7B	$528.2B
Gross Margin	4.2%	-19.9%	6.9%	6.1%	5.0%	7.4%	7.8%	7.7%
R&D Expenses	$38.9B	$52.2B	$85.0B	$30.1B	$34.2B	$29.2B	$38.9B	$0
SG&A Expenses	$172.7B	$54.5B	$194.1B	$251.5B	$40.7B	-$355.0B	$37.4B	$44.3B
Operating Expenses	$234.0B	$335.2B	$279.0B	$251.5B	$286.4B	$505.4B	$296.7B	$269.4B
Operating Income	$114.3B	-$1.78T	$213.7B	$217.0B	$103.5B	$87.3B	$192.1B	$258.8B
Operating Margin	1.4%	-24.5%	2.9%	2.8%	1.3%	1.1%	3.1%	3.8%
Interest Expense	$26.9B	$19.5B	$30.3B	$28.5B	$31.3B	$32.0B	$43.5B	$49.6B
Income Before Tax	$85.0B	-$1.62T	$205.3B	$200.1B	$84.0B	$157.4B	$273.5B	$240.4B
Tax Expense	$44.9B	-$460.5B	$38.5B	$41.5B	$16.1B	-$8.5B	$66.7B	$83.4B
Net Income	$50.5B	-$525.1B	$120.4B	$94.5B	$43.6B	$114.6B	$173.5B	$116.4B
Net Margin	0.6%	-7.2%	1.6%	1.2%	0.6%	1.4%	2.8%	1.7%
EPS (Diluted)	$449.22	$-4670.87	$1071.43	$840.47	$387.00	$2673.70	$1543.45	$1035.49
EBITDA	$114.3B	-$1.55T	$284.5B	$286.8B	$165.1B	$138.7B	$251.5B	$310.4B
Shares Outstanding	89M	112M	112M	112M	113M	62M	134M	152M

000725.KS KSC