Also trades as: 001270.KS (KSC) · $vol 0M

₩30,300.00 ($22.53)

+50.00 (+0.17%)

Weekly Expected Move ±0.7%

₩29887 ₩30093 ₩30300 ₩30507 ₩30713

KSC · Financial Services · Financial - Capital Markets · Tech Score Neutral · Power 56 · ₩445.8B mcap · 13M float · 0.034% daily turnover

Analysis Technicals Weather Peers

Revenue

$311.0B +28.7% ▲

5Y CAGR: +6.1%

Gross Profit

$282.4B +105.6% ▲

5Y CAGR: +6.3%

Operating Income

$148.2B +259.6% ▲

5Y CAGR: +12.7%

Net Income

$45.5B +47.2% ▲

5Y CAGR: -5.5%

EPS (Diluted)

$5096.10 +46.6% ▲

5Y CAGR: -5.6%

EBITDA

$151.8B +249.2% ▲

5Y CAGR: +12.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$248.1B	$213.2B	$280.5B	$241.7B	$311.0B
YoY Growth	+7.0%	-14.1%	+31.6%	-13.8%	+28.7%
Cost of Revenue	$10.5B	$26.8B	$92.7B	$104.4B	$28.6B
Gross Profit	$237.5B	$186.4B	$187.7B	$137.3B	$282.4B
Gross Margin	95.7%	87.4%	66.9%	56.8%	90.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$20.8B	$24.5B	$23.9B	$22.1B	$0
Operating Expenses	$132.9B	$124.8B	$114.1B	$96.1B	$134.2B
Operating Income	$104.6B	$61.6B	$73.6B	$41.2B	$148.2B
Operating Margin	42.2%	28.9%	26.3%	17.0%	47.6%
Interest Expense	$10.5B	$26.8B	$92.7B	$104.4B	$90.4B
Income Before Tax	$104.6B	$61.6B	$73.6B	$41.2B	$59.5B
Tax Expense	$27.2B	$19.3B	$16.3B	$10.2B	$13.8B
Net Income	$77.4B	$42.3B	$57.3B	$30.9B	$45.5B
Net Margin	31.2%	19.8%	20.4%	12.8%	14.6%
EPS (Diluted)	$8688.73	$4752.44	$6436.26	$3475.94	$5096.10
EBITDA	$106.6B	$64.0B	$75.9B	$43.5B	$151.8B
Shares Outstanding	9M	9M	9M	9M	9M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$62.6B	$60.5B	$80.4B	$78.3B	$67.0B	$80.9B	$51.0B	$110.6B
Cost of Revenue	$31.4B	$28.6B	$25.4B	$27.1B	$25.9B	-$49.8B	$6.8B	$29.1B
Gross Profit	$31.2B	$31.9B	$55.0B	$51.2B	$41.1B	$135.1B	$44.2B	$81.6B
Gross Margin	49.8%	52.7%	68.4%	65.3%	61.3%	166.9%	86.6%	73.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.3B	$5.5B	$5.9B	$6.1B	$6.0B	$6.2B	$4.9B	$7.2B
Operating Expenses	$21.9B	$33.2B	$31.3B	$29.8B	$26.8B	$52.2B	$17.2B	$43.5B
Operating Income	$9.3B	-$1.3B	$23.7B	$21.3B	$14.3B	$16.3B	$27.0B	$38.1B
Operating Margin	14.8%	-2.1%	29.5%	27.2%	21.3%	20.2%	53.0%	34.4%
Interest Expense	$31.4B	$28.6B	$25.4B	$27.1B	$25.9B	$11.9B	$11.1B	$13.3B
Income Before Tax	$9.3B	-$1.3B	$23.7B	$21.3B	$14.3B	$163M	$18.9B	$29.1B
Tax Expense	$2.4B	$197M	$5.4B	$3.5B	$3.8B	$1.2B	$6.1B	$4.7B
Net Income	$6.8B	-$1.5B	$18.3B	$17.8B	$10.5B	-$1000M	$12.8B	$24.4B
Net Margin	10.9%	-2.4%	22.8%	22.8%	15.6%	-1.2%	25.2%	22.0%
EPS (Diluted)	$764.00	$-164.72	$2057.00	$1998.00	$1174.00	$-122.61	$1442.69	$2738.99
EBITDA	$9.8B	-$706M	$24.3B	$21.9B	$14.9B	$90.8B	$30.5B	$43.0B
Shares Outstanding	9M	9M	9M	9M	9M	9M	9M	9M

001275.KS KSC