₩9,350.00 ($6.95)

-100.00 (-1.06%)

Weekly Expected Move ±8.7%

₩7715 ₩8532 ₩9350 ₩10168 ₩10985

KSC · Industrials · Electrical Equipment & Parts · Tech Score Neutral · Power 36 · ₩114.1B mcap · 9M float · 51.41% daily turnover

Analysis Technicals Weather Peers

Revenue

$44.5B -16.4% ▼

5Y CAGR: -0.3%

Gross Profit

$13.5B -3.9% ▼

5Y CAGR: +2.2%

Operating Income

-$1.2B +76.5% ▲

Net Income

-$3.4B +72.2% ▲

EPS (Diluted)

$-57.21 +80.7% ▲

EBITDA

-$658M +93.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$41.6B	$46.0B	$53.4B	$53.2B	$44.5B
YoY Growth	-7.7%	+10.5%	+16.0%	-0.4%	-16.4%
Cost of Revenue	$32.0B	$36.1B	$38.6B	$39.1B	$30.8B
Gross Profit	$9.6B	$9.9B	$14.8B	$14.1B	$13.5B
Gross Margin	23.1%	21.4%	27.7%	26.4%	30.4%
R&D Expenses	$176M	$126M	$276M	$355M	$0
SG&A Expenses	$6.7B	$7.1B	$7.6B	$7.3B	$0
Operating Expenses	$16.8B	$21.7B	$19.8B	$19.0B	$14.7B
Operating Income	-$8.6B	-$12.3B	-$4.3B	-$5.0B	-$1.2B
Operating Margin	-20.6%	-26.8%	-8.0%	-9.3%	-2.6%
Interest Expense	$5.5B	$7.8B	$2.5B	$2.0B	$825M
Income Before Tax	-$11.7B	-$17.2B	-$18.0B	-$13.9B	-$4.0B
Tax Expense	-$772M	$643M	$351M	-$46M	-$50M
Net Income	-$11.3B	-$17.5B	-$16.6B	-$12.2B	-$3.4B
Net Margin	-27.1%	-38.1%	-31.1%	-22.9%	-7.6%
EPS (Diluted)	$-790.51	$-769.77	$-508.99	$-297.19	$-57.21
EBITDA	-$3.3B	-$6.1B	-$11.6B	-$9.6B	-$658M
Shares Outstanding	14M	23M	33M	41M	62M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$12.3B	$12.8B	$11.6B	$9.8B	$11.4B	$11.6B	$10.8B	$7.9B
Cost of Revenue	$9.8B	$9.4B	$7.6B	$6.6B	$8.0B	$8.5B	$7.4B	$5.9B
Gross Profit	$2.5B	$3.4B	$4.0B	$3.1B	$3.3B	$3.0B	$3.4B	$2.0B
Gross Margin	20.2%	26.7%	34.5%	32.0%	29.5%	26.2%	31.8%	25.1%
R&D Expenses	$13M	$81M	$4M	$61M	-$9M	$19M	$55M	$31M
SG&A Expenses	$1.6B	$1.7B	$4.0B	$4.1B	$1.4B	$1.3B	$1.4B	$2.8B
Operating Expenses	$4.2B	$4.8B	$4.0B	$4.1B	$3.7B	$2.9B	$3.4B	$3.0B
Operating Income	-$1.8B	-$1.4B	$58M	-$963M	-$367M	$105M	$42M	-$1.1B
Operating Margin	-14.4%	-10.6%	0.5%	-9.9%	-3.2%	0.9%	0.4%	-13.5%
Interest Expense	$456M	$346M	$281M	$249M	$162M	$240M	$123M	$198M
Income Before Tax	-$1.6B	-$8.8B	-$319M	-$1.5B	$36M	-$2.2B	$2.8B	-$785M
Tax Expense	$99M	-$143M	$5M	-$86M	-$850K	$31M	$110M	$2M
Net Income	-$1.5B	-$8.4B	-$293M	-$1.2B	$122M	-$2.1B	$2.7B	-$839M
Net Margin	-12.5%	-65.7%	-2.5%	-12.0%	1.1%	-17.8%	25.2%	-10.6%
EPS (Diluted)	$-40.00	$-195.79	$-6.81	$-27.11	$2.00	$-33.89	$224.10	$-68.72
EBITDA	-$693M	-$8.0B	$180M	$3.3B	$352M	-$4.5B	$182M	-$896M
Shares Outstanding	38M	43M	43M	43M	61M	62M	12M	12M

001210.KS KSC