₩31,500.00 ($23.43)

+1350.00 (+4.48%)

Weekly Expected Move ±9.8%

₩25356 ₩28428 ₩31500 ₩34572 ₩37644

KSC · Industrials · Electrical Equipment & Parts · Tech Score Buy · Power 54 · ₩5.85T mcap · 107M float · 2.71% daily turnover

Revenue

$3.64T +10.5% ▲

5Y CAGR: +17.9%

Gross Profit

$282.1B +7.1% ▲

5Y CAGR: +16.9%

Operating Income

$128.6B +11.7% ▲

5Y CAGR: +32.7%

Net Income

$84.2B +19.6% ▲

5Y CAGR: +95.4%

EPS (Diluted)

$453.35 +10.8% ▲

5Y CAGR: +73.6%

EBITDA

$166.9B +22.9% ▲

5Y CAGR: +22.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.00T	$2.45T	$2.84T	$3.29T	$3.64T
YoY Growth	+25.1%	+22.7%	+16.1%	+15.7%	+10.5%
Cost of Revenue	$1.87T	$2.31T	$2.65T	$3.03T	$3.35T
Gross Profit	$124.8B	$138.4B	$192.0B	$263.4B	$282.1B
Gross Margin	6.2%	5.6%	6.8%	8.0%	7.8%
R&D Expenses	$3.2B	$4.3B	$0	$0	$0
SG&A Expenses	$44.9B	$51.0B	$58.2B	$84.0B	$0
Operating Expenses	$82.5B	$96.1B	$112.2B	$148.2B	$153.3B
Operating Income	$39.5B	$48.2B	$79.8B	$115.2B	$128.6B
Operating Margin	2.0%	2.0%	2.8%	3.5%	3.5%
Interest Expense	$19.4B	$21.2B	$27.0B	$30.7B	$43.1B
Income Before Tax	$22.6B	$31.4B	$65.5B	$75.9B	$36.6B
Tax Expense	-$2.6B	$9.5B	-$6.4B	$1.7B	-$53.2B
Net Income	$27.9B	$20.6B	$70.6B	$70.4B	$84.2B
Net Margin	1.4%	0.8%	2.5%	2.1%	2.3%
EPS (Diluted)	$253.81	$161.45	$517.78	$409.00	$453.35
EBITDA	$69.8B	$81.1B	$116.5B	$135.9B	$166.9B
Shares Outstanding	103M	127M	136M	172M	186M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$804.4B	$834.0B	$855.5B	$916.4B	$855.0B	$1.01T	$1.08T	$1.20T
Cost of Revenue	$747.8B	$755.4B	$795.9B	$854.0B	$788.3B	$916.4B	$977.5B	$1.10T
Gross Profit	$56.6B	$78.6B	$59.6B	$62.4B	$66.7B	$92.9B	$105.9B	$100.4B
Gross Margin	7.0%	9.4%	7.0%	6.8%	7.8%	9.2%	9.8%	8.4%
R&D Expenses	$2.3B	$0	$2.9B	$3.4B	$0	$0	$5.3B	$3.8B
SG&A Expenses	$17.5B	$32.1B	$32.5B	$33.8B	$20.8B	$27.5B	$26.4B	$36.0B
Operating Expenses	$26.9B	$56.8B	$32.5B	$33.8B	$37.2B	$49.4B	$46.0B	$39.6B
Operating Income	$27.2B	$21.8B	$27.1B	$28.6B	$29.5B	$43.4B	$59.9B	$60.8B
Operating Margin	3.4%	2.6%	3.2%	3.1%	3.5%	4.3%	5.5%	5.1%
Interest Expense	$6.6B	$7.4B	$8.9B	$9.9B	$10.8B	$12.9B	$12.7B	$12.4B
Income Before Tax	$26.7B	-$1.1B	$31.6B	-$20.4B	$43.7B	-$18.3B	-$1.6B	-$87.0B
Tax Expense	$981M	-$2.8B	$2.2B	$2.7B	$2.7B	-$60.8B	$5.2B	$1.2B
Net Income	$24.1B	$1.1B	$28.0B	-$24.2B	$39.6B	$40.8B	-$7.4B	-$88.4B
Net Margin	3.0%	0.1%	3.3%	-2.6%	4.6%	4.0%	-0.7%	-7.4%
EPS (Diluted)	$130.00	$6.09	$150.66	$-130.01	$213.00	$219.70	$-39.74	$-464.29
EBITDA	$41.5B	$14.5B	$68.0B	$71.5B	$64.1B	$54.3B	$70.8B	$72.1B
Shares Outstanding	185M	186M	185M	186M	186M	171M	186M	190M

001440.KS KSC