₩6,560.00 ($4.88)

-10.00 (-0.15%)

Weekly Expected Move ±0.9%

₩6435 ₩6498 ₩6560 ₩6622 ₩6685

KSC · Industrials · Manufacturing - Metal Fabrication · Tech Score Sell · Power 34 · ₩141.1B mcap · 9M float · 0.512% daily turnover

Analysis Technicals Weather Peers

Revenue

$406.6B -3.1% ▼

5Y CAGR: +4.4%

Gross Profit

$73.1B -4.6% ▼

5Y CAGR: +5.8%

Operating Income

$13.3B -13.9% ▼

5Y CAGR: +3.2%

Net Income

$17.0B +24.3% ▲

5Y CAGR: +9.0%

EPS (Diluted)

$789.00 +24.4% ▲

5Y CAGR: +9.0%

EBITDA

$13.3B -51.3% ▼

5Y CAGR: -7.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$510.2B	$484.3B	$456.3B	$419.4B	$406.6B
YoY Growth	+55.4%	-5.1%	-5.8%	-8.1%	-3.1%
Cost of Revenue	$406.6B	$417.3B	$378.6B	$342.8B	$333.5B
Gross Profit	$103.6B	$67.0B	$77.7B	$76.6B	$73.1B
Gross Margin	20.3%	13.8%	17.0%	18.3%	18.0%
R&D Expenses	$502M	$521M	$499M	$495M	$0
SG&A Expenses	$34.3B	$35.4B	$37.6B	$41.0B	$59.8B
Operating Expenses	$55.0B	$53.0B	$57.3B	$61.2B	$59.8B
Operating Income	$48.6B	$14.0B	$20.4B	$15.4B	$13.3B
Operating Margin	9.5%	2.9%	4.5%	3.7%	3.3%
Interest Expense	$209M	$166M	$236M	$219M	$2.3B
Income Before Tax	$83.2B	$15.8B	$22.8B	$19.0B	$21.1B
Tax Expense	$17.3B	$3.7B	$5.4B	$4.6B	$4.0B
Net Income	$65.7B	$12.0B	$17.0B	$13.6B	$17.0B
Net Margin	12.9%	2.5%	3.7%	3.3%	4.2%
EPS (Diluted)	$3055.00	$558.95	$789.00	$634.45	$789.00
EBITDA	$58.7B	$23.1B	$31.4B	$27.3B	$13.3B
Shares Outstanding	22M	22M	22M	22M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$96.4B	$115.8B	$91.3B	$110.0B	$101.6B	$103.7B	$92.1B	$111.8B
Cost of Revenue	$78.5B	$93.0B	$74.2B	$91.6B	$84.5B	$83.2B	$76.6B	$90.5B
Gross Profit	$17.9B	$22.8B	$17.1B	$18.4B	$17.1B	$20.5B	$15.5B	$21.4B
Gross Margin	18.6%	19.7%	18.8%	16.7%	16.8%	19.8%	16.8%	19.1%
R&D Expenses	$108M	$129M	$114M	$160M	$168M	$123M	$202M	$206M
SG&A Expenses	$9.0B	$13.9B	$13.4B	$9.3B	$8.9B	$18.6B	$12.6B	$13.8B
Operating Expenses	$13.7B	$19.7B	$13.4B	$14.1B	$13.9B	$18.4B	$13.0B	$14.1B
Operating Income	$4.2B	$3.2B	$3.7B	$4.3B	$3.2B	$2.1B	$2.5B	$7.2B
Operating Margin	4.3%	2.7%	4.1%	3.9%	3.1%	2.1%	2.7%	6.5%
Interest Expense	$0	$63M	$40M	$56M	$37M	$2.1B	$33M	$56M
Income Before Tax	$4.4B	$3.8B	$4.9B	$5.8B	$5.1B	$5.2B	$3.5B	$7.7B
Tax Expense	$939M	$1.4B	$1.0B	$1.2B	$967M	$821M	$700M	$1.7B
Net Income	$3.3B	$2.5B	$3.8B	$4.6B	$4.1B	$4.4B	$2.6B	$5.9B
Net Margin	3.4%	2.2%	4.2%	4.2%	4.1%	4.3%	2.9%	5.2%
EPS (Diluted)	$151.14	$115.79	$176.40	$214.00	$192.00	$206.45	$122.03	$272.34
EBITDA	$17.9B	$5.8B	$18.9B	$7.6B	$7.0B	$2.1B	$4.3B	$9.0B
Shares Outstanding	22M	22M	22M	22M	21M	21M	22M	22M

000970.KS KSC