₩5,790.00 ($4.31)

+40.00 (+0.70%)

Weekly Expected Move ±2.5%

₩5497 ₩5643 ₩5790 ₩5937 ₩6083

KSC · Industrials · Manufacturing - Textiles · Tech Score Sell · Power 36 · ₩20.9B mcap · 2M float · 0.658% daily turnover

Analysis Technicals Weather Peers

Revenue

$158.3B +18.2% ▲

5Y CAGR: -2.0%

Gross Profit

$15.3B +4.9% ▲

5Y CAGR: -0.1%

Operating Income

$704M -70.9% ▼

5Y CAGR: -27.6%

Net Income

-$611M -154.7% ▼

EPS (Diluted)

$-115.21 -137.3% ▼

EBITDA

$3.2B -41.7% ▼

5Y CAGR: -14.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$200.4B	$191.5B	$149.4B	$133.9B	$158.3B
YoY Growth	+14.3%	-4.4%	-22.0%	-10.4%	+18.2%
Cost of Revenue	$182.1B	$178.1B	$132.4B	$119.3B	$143.0B
Gross Profit	$18.3B	$13.4B	$17.0B	$14.6B	$15.3B
Gross Margin	9.1%	7.0%	11.4%	10.9%	9.7%
R&D Expenses	$234M	$190M	$165M	-$46M	$0
SG&A Expenses	$4.0B	$5.7B	$9.6B	$4.2B	$0
Operating Expenses	$12.9B	$17.3B	$18.8B	$12.2B	$14.6B
Operating Income	$3.7B	-$3.9B	-$1.8B	$2.4B	$704M
Operating Margin	1.8%	-2.0%	-1.2%	1.8%	0.4%
Interest Expense	$787M	$1.3B	$1.7B	$1.5B	$1.9B
Income Before Tax	$2.1B	-$7.3B	-$4.7B	$1.5B	-$411M
Tax Expense	$525M	-$2.1B	-$997M	$410M	$199M
Net Income	$1.6B	-$5.2B	-$3.7B	$1.1B	-$611M
Net Margin	0.8%	-2.7%	-2.5%	0.8%	-0.4%
EPS (Diluted)	$433.15	$-1448.07	$-1016.52	$308.80	$-115.21
EBITDA	$5.0B	-$3.7B	-$655M	$5.4B	$3.2B
Shares Outstanding	4M	4M	4M	4M	5M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$38.3B	$30.5B	$30.8B	$46.9B	$40.3B	$40.4B	$34.9B	$40.6B
Cost of Revenue	$34.0B	$27.5B	$27.8B	$42.2B	$36.4B	$35.8B	$31.7B	$36.8B
Gross Profit	$4.3B	$3.1B	$3.0B	$4.7B	$3.9B	$4.5B	$3.2B	$3.8B
Gross Margin	11.3%	10.1%	9.7%	10.1%	9.6%	11.2%	9.0%	9.4%
R&D Expenses	$4M	-$79M	$9M	$30M	$12M	$40M	$47M	$33M
SG&A Expenses	$1.1B	$782M	$3.5B	$2.6B	$1.9B	$1.7B	$955M	$762M
Operating Expenses	$3.0B	$2.7B	$3.5B	$4.6B	$3.8B	$3.5B	$2.8B	$2.7B
Operating Income	$1.3B	$350M	-$510M	$76M	$79M	$1.1B	$372M	$1.2B
Operating Margin	3.3%	1.1%	-1.7%	0.2%	0.2%	2.6%	1.1%	2.8%
Interest Expense	$366M	$392M	$498M	$449M	$534M	$453M	$491M	$471M
Income Before Tax	$576M	$372M	-$958M	$323M	-$398M	$621M	-$337M	$433M
Tax Expense	$168M	$160M	-$61M	$4M	-$87M	$343M	-$63M	$87M
Net Income	$408M	$212M	-$897M	$319M	-$310M	$278M	-$274M	$347M
Net Margin	1.1%	0.7%	-2.9%	0.7%	-0.8%	0.7%	-0.8%	0.9%
EPS (Diluted)	$113.00	$58.67	$-248.45	$88.00	$-86.00	$52.51	$-75.93	$96.05
EBITDA	$1.5B	$1.4B	$3.6B	$1.4B	$739M	-$2.6B	$907M	$1.8B
Shares Outstanding	4M	4M	4M	4M	4M	5M	4M	4M

001070.KS KSC