₩4,090.00 ($3.04)

+5.00 (+0.12%)

Weekly Expected Move ±3.1%

₩3840 ₩3965 ₩4090 ₩4215 ₩4340

KSC · Financial Services · Financial - Capital Markets · Tech Score Strong Sell · Power 34 · ₩375.6B mcap · 60M float · 0.971% daily turnover

Revenue

$529.9B +3.5% ▲

5Y CAGR: +5.3%

Gross Profit

$413.2B +27.7% ▲

5Y CAGR: +2.8%

Operating Income

$207.9B +230.2% ▲

5Y CAGR: +15.6%

Net Income

$64.5B +30.1% ▲

5Y CAGR: -3.1%

EPS (Diluted)

$702.18 +30.0% ▲

5Y CAGR: -2.5%

EBITDA

$229.2B +161.1% ▲

5Y CAGR: +14.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$425.6B	$382.5B	$469.9B	$512.0B	$529.9B
YoY Growth	+4.1%	-10.1%	+22.8%	+9.0%	+3.5%
Cost of Revenue	$55.3B	$109.4B	$184.2B	$188.6B	$116.8B
Gross Profit	$370.3B	$273.1B	$285.6B	$323.4B	$413.2B
Gross Margin	87.0%	71.4%	60.8%	63.2%	78.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$52.4B	$53.2B	$49.9B	$54.8B	$0
Operating Expenses	$249.2B	$247.9B	$251.9B	$260.5B	$205.3B
Operating Income	$121.1B	$25.2B	$33.7B	$63.0B	$207.9B
Operating Margin	28.5%	6.6%	7.2%	12.3%	39.2%
Interest Expense	$55.3B	$109.4B	$184.2B	$188.6B	$122.2B
Income Before Tax	$121.1B	$25.2B	$33.7B	$63.0B	$83.5B
Tax Expense	$30.4B	$9.5B	$3.0B	$13.3B	$19.0B
Net Income	$90.7B	$15.7B	$30.7B	$49.6B	$64.5B
Net Margin	21.3%	4.1%	6.5%	9.7%	12.2%
EPS (Diluted)	$966.40	$167.51	$334.24	$540.29	$702.18
EBITDA	$142.6B	$47.8B	$56.6B	$87.8B	$229.2B
Shares Outstanding	94M	94M	92M	92M	92M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$109.5B	$133.2B	$97.8B	$174.8B	$122.2B	$572.7B	$257.8B	$251.7B
Cost of Revenue	$45.6B	$46.7B	$40.9B	$38.9B	$38.1B	-$1.2B	$39.7B	$51.4B
Gross Profit	$63.9B	$86.5B	$56.9B	$135.9B	$84.1B	$572.7B	$218.1B	$200.3B
Gross Margin	58.4%	65.0%	58.2%	77.7%	68.8%	100.0%	84.6%	79.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$13.7B	$16.5B	$14.7B	$14.2B	$14.8B	$16.0B	$17.9B	$18.5B
Operating Expenses	$56.1B	$77.6B	$51.1B	$91.3B	$61.1B	$561.0B	$130.1B	$83.9B
Operating Income	$7.8B	$9.0B	$5.9B	$44.6B	$23.0B	$11.7B	$88.0B	$116.3B
Operating Margin	7.1%	6.7%	6.0%	25.5%	18.8%	2.0%	34.1%	46.2%
Interest Expense	$45.6B	$46.7B	$40.9B	$38.9B	$38.1B	$32.1B	$27.5B	$30.9B
Income Before Tax	$7.8B	$9.0B	$5.9B	$44.6B	$23.0B	$10.0B	$68.6B	$88.4B
Tax Expense	$671M	$2.8B	-$157M	$11.1B	$4.8B	$3.3B	$15.9B	$20.9B
Net Income	$7.2B	$6.1B	$6.0B	$33.6B	$18.2B	$6.7B	$52.7B	$67.5B
Net Margin	6.5%	4.6%	6.2%	19.2%	14.9%	1.2%	20.4%	26.8%
EPS (Diluted)	$78.00	$66.89	$65.58	$365.51	$198.00	$73.43	$573.97	$735.16
EBITDA	$13.7B	$14.7B	$11.7B	$50.5B	$28.9B	$48.1B	$102.2B	$125.3B
Shares Outstanding	92M	92M	92M	92M	92M	92M	92M	92M

001200.KS KSC