₩8,120.00 ($6.04)

+60.00 (+0.74%)

Weekly Expected Move ±4.0%

₩7476 ₩7798 ₩8120 ₩8442 ₩8764

KSC · Industrials · Engineering & Construction · Tech Score Buy · Power 51 · ₩79.8B mcap · 4M float · 7.10% daily turnover

Analysis Technicals Weather Peers

Revenue

$357.4B -29.1% ▼

5Y CAGR: +8.5%

Gross Profit

$34.0B +39.9% ▲

5Y CAGR: -0.0%

Operating Income

$5.0B -31.2% ▼

5Y CAGR: -19.9%

Net Income

$5.3B -14.6% ▼

5Y CAGR: -17.4%

EPS (Diluted)

$528.96 -16.0% ▼

5Y CAGR: -17.7%

EBITDA

$6.6B -38.8% ▼

5Y CAGR: -15.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$356.7B	$450.4B	$547.7B	$504.2B	$357.4B
YoY Growth	+49.9%	+26.2%	+21.6%	-7.9%	-29.1%
Cost of Revenue	$315.7B	$415.0B	$522.8B	$479.9B	$323.4B
Gross Profit	$41.1B	$35.3B	$24.9B	$24.3B	$34.0B
Gross Margin	11.5%	7.8%	4.5%	4.8%	9.5%
R&D Expenses	$50M	$31M	$0	$6M	$0
SG&A Expenses	$7.9B	$9.7B	$8.0B	$1.2B	$0
Operating Expenses	$19.5B	$24.2B	$20.5B	$17.0B	$29.0B
Operating Income	$20.8B	$17.1B	$4.3B	$7.3B	$5.0B
Operating Margin	5.8%	3.8%	0.8%	1.4%	1.4%
Interest Expense	$360M	$1.4B	$1.8B	$1.6B	$1.7B
Income Before Tax	$23.9B	$15.8B	$4.7B	$6.3B	$5.1B
Tax Expense	$2.2B	-$3.6B	-$1.3B	$140M	-$194M
Net Income	$21.7B	$19.3B	$6.0B	$6.2B	$5.3B
Net Margin	6.1%	4.3%	1.1%	1.2%	1.5%
EPS (Diluted)	$2207.67	$2304.04	$609.62	$629.75	$528.96
EBITDA	$26.6B	$17.6B	$10.9B	$10.8B	$6.6B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$112.6B	$125.0B	$81.4B	$98.3B	$87.6B	$90.1B	$82.1B	$80.3B
Cost of Revenue	$106.6B	$125.4B	$73.9B	$91.6B	$80.3B	$77.6B	$73.4B	$75.2B
Gross Profit	$6.0B	-$390M	$7.6B	$6.8B	$7.3B	$12.4B	$8.7B	$5.1B
Gross Margin	5.3%	-0.3%	9.3%	6.9%	8.4%	13.7%	10.5%	6.4%
R&D Expenses	$0	$3M	$0	$10M	$0	$0	$0	$0
SG&A Expenses	$4.5B	-$2.9B	$5.0B	-$623M	$3.1B	$2.7B	$2.3B	$2.8B
Operating Expenses	$4.7B	-$492M	$5.0B	$4.1B	$7.1B	$12.7B	$6.4B	$2.9B
Operating Income	$1.3B	$101M	$2.6B	$2.6B	$198M	$6.0B	$2.2B	$2.3B
Operating Margin	1.2%	0.1%	3.1%	2.7%	0.2%	6.7%	2.7%	2.8%
Interest Expense	$356M	$424M	$450M	$463M	$228M	$450M	$340M	$343M
Income Before Tax	$1.5B	-$550M	$2.2B	$2.8B	$118M	$37M	$3.6B	$2.4B
Tax Expense	$0	-$137M	$261K	$134M	-$127M	-$327M	$0	$988M
Net Income	$1.5B	-$413M	$2.2B	$2.7B	$244M	$364M	$3.6B	$1.4B
Net Margin	1.3%	-0.3%	2.7%	2.7%	0.3%	0.4%	4.3%	1.8%
EPS (Diluted)	$149.00	$-41.99	$221.46	$274.00	$25.00	$37.08	$363.18	$143.54
EBITDA	$1.9B	$636M	$7.7B	$3.8B	-$113M	-$4.8B	$2.7B	$2.7B
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

001260.KS KSC