₩4,330.00 ($3.22)

+170.00 (+4.09%)

Weekly Expected Move ±7.6%

₩3672 ₩4001 ₩4330 ₩4659 ₩4988

KSC · Financial Services · Investment - Banking & Investment Services · Tech Score Neutral · Power 43 · ₩92.0B mcap · 7M float · 2.56% daily turnover

Analysis Technicals Weather Peers

Revenue

$80.6B -2.8% ▼

5Y CAGR: +19.2%

Gross Profit

$59.8B +87.9% ▲

5Y CAGR: +16.5%

Operating Income

$13.6B +127.8% ▲

5Y CAGR: +36.2%

Net Income

-$5.9B +87.6% ▲

EPS (Diluted)

$-54.06 +87.9% ▲

EBITDA

$22.9B +156.9% ▲

5Y CAGR: +30.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$44.4B	$42.7B	$92.3B	$83.0B	$80.6B
YoY Growth	+32.5%	-3.9%	+116.1%	-10.1%	-2.8%
Cost of Revenue	$3.9B	$5.8B	$37.8B	$51.2B	$20.9B
Gross Profit	$40.5B	$36.9B	$54.5B	$31.8B	$59.8B
Gross Margin	91.2%	86.5%	59.0%	38.3%	74.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$9.0B	$9.8B	$13.7B	$24.1B	$0
Operating Expenses	$30.4B	$33.4B	$53.8B	$80.7B	$46.2B
Operating Income	$10.1B	$3.5B	$692M	-$48.9B	$13.6B
Operating Margin	22.7%	8.2%	0.7%	-59.0%	16.9%
Interest Expense	$3.9B	$5.8B	$37.8B	$51.2B	$22.7B
Income Before Tax	$10.1B	$3.5B	$692M	-$48.9B	-$7.9B
Tax Expense	$1.1B	-$190M	$205M	-$1.6B	-$2.1B
Net Income	$9.0B	$3.7B	$487M	-$47.3B	-$5.9B
Net Margin	20.2%	8.6%	0.5%	-57.1%	-7.3%
EPS (Diluted)	$91.51	$35.27	$5.00	$-446.72	$-54.06
EBITDA	$13.0B	$6.7B	$6.1B	-$40.3B	$22.9B
Shares Outstanding	101M	104M	97M	106M	108M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$23.3B	$15.2B	$23.8B	$12.8B	$23.9B	$16.3B	$25.7B	$26.0B
Cost of Revenue	$13.8B	$11.0B	$6.9B	$6.8B	$6.0B	$3.7B	$5.5B	$5.7B
Gross Profit	$9.5B	$4.2B	$16.9B	$6.0B	$17.9B	$12.6B	$20.2B	$20.3B
Gross Margin	40.9%	27.7%	70.8%	46.9%	75.1%	77.3%	78.7%	78.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7.0B	$4.8B	$4.0B	$3.9B	$3.6B	$4.5B	$3.8B	$4.2B
Operating Expenses	$20.6B	$18.3B	$16.7B	$15.3B	$14.0B	$105M	$8.4B	$13.5B
Operating Income	-$11.1B	-$14.0B	$112M	-$9.3B	$4.0B	$948M	$11.8B	$6.8B
Operating Margin	-47.5%	-92.1%	0.5%	-73.0%	16.6%	5.8%	46.1%	26.2%
Interest Expense	$13.8B	$11.0B	$6.9B	$6.8B	$6.0B	$4.4B	$5.2B	$4.6B
Income Before Tax	-$11.1B	-$14.0B	$112M	-$9.3B	$4.0B	-$2.7B	$6.4B	$2.4B
Tax Expense	-$561M	$1.1B	-$77M	-$1.8B	$832M	-$1.0B	-$2.0B	-$175M
Net Income	-$10.5B	-$15.2B	$188M	-$7.5B	$3.1B	-$1.7B	$8.4B	$2.6B
Net Margin	-45.1%	-99.5%	0.8%	-58.7%	13.1%	-10.1%	32.9%	10.0%
EPS (Diluted)	$-98.74	$-143.07	$1.77	$-70.75	$29.00	$-15.27	$397.50	$122.70
EBITDA	-$8.9B	-$11.8B	$2.4B	-$7.0B	$6.4B	$2.9B	$13.7B	$9.0B
Shares Outstanding	106M	106M	106M	106M	108M	108M	21M	21M

001290.KS KSC