Also trades as: 001460.KS (KSC) · $vol 0M

₩26,300.00 ($19.57)

+100.00 (+0.38%)

Weekly Expected Move ±1.6%

₩25464 ₩25882 ₩26300 ₩26718 ₩27136

KSC · Consumer Cyclical · Apparel - Manufacturers · Tech Score Sell · Power 48 · ₩305.1B mcap · 11M float · 0.014% daily turnover

Analysis Technicals Weather Peers

Revenue

$163.2B -1.2% ▼

5Y CAGR: +0.2%

Gross Profit

$75.6B +7.0% ▲

5Y CAGR: +1.9%

Operating Income

$26.6B +11.5% ▲

5Y CAGR: +3.0%

Net Income

$19.6B +6.3% ▲

5Y CAGR: +1.4%

EPS (Diluted)

$2367.00 +7.3% ▲

5Y CAGR: +1.6%

EBITDA

$40.0B +0.5% ▲

5Y CAGR: +2.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$164.4B	$169.7B	$168.4B	$165.2B	$163.2B
YoY Growth	+1.6%	+3.2%	-0.8%	-1.9%	-1.2%
Cost of Revenue	$94.5B	$97.9B	$97.7B	$94.5B	$87.6B
Gross Profit	$69.9B	$71.7B	$70.7B	$70.7B	$75.6B
Gross Margin	42.5%	42.3%	42.0%	42.8%	46.3%
R&D Expenses	$1.3B	$1.3B	$1.4B	$1.5B	$0
SG&A Expenses	$14.4B	$38.9B	$40.8B	$14.6B	$49.0B
Operating Expenses	$43.2B	$46.4B	$43.2B	$46.8B	$49.0B
Operating Income	$26.7B	$25.3B	$27.5B	$23.8B	$26.6B
Operating Margin	16.2%	14.9%	16.3%	14.4%	16.3%
Interest Expense	$2.8B	$2.5B	$2.8B	$3.5B	$3.7B
Income Before Tax	$40.2B	$48.1B	$29.0B	$23.4B	$25.6B
Tax Expense	$10.3B	$12.8B	$5.3B	$5.0B	$6.1B
Net Income	$29.9B	$35.3B	$23.7B	$18.4B	$19.6B
Net Margin	18.2%	20.8%	14.1%	11.1%	12.0%
EPS (Diluted)	$3576.40	$4227.20	$2836.79	$2205.00	$2367.00
EBITDA	$55.2B	$62.3B	$43.9B	$39.8B	$40.0B
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$38.1B	$47.2B	$35.3B	$39.5B	$39.1B	$49.2B	$36.3B	$43.4B
Cost of Revenue	$21.3B	$23.9B	$19.1B	$24.3B	$19.8B	$24.4B	$19.3B	$27.8B
Gross Profit	$16.8B	$23.3B	$16.3B	$15.2B	$19.3B	$24.8B	$17.0B	$15.6B
Gross Margin	44.1%	49.4%	46.0%	38.5%	49.4%	50.5%	46.7%	36.0%
R&D Expenses	$357M	$366M	$374M	$376M	$1.1B	$390M	$393M	$370M
SG&A Expenses	$10.0B	$4.0B	$3.6B	$3.2B	$3.4B	$4.4B	$3.2B	$10.3B
Operating Expenses	$11.0B	$12.6B	$12.1B	$12.4B	$11.1B	$13.5B	$11.4B	$12.6B
Operating Income	$5.8B	$10.7B	$4.2B	$2.8B	$8.3B	$11.3B	$5.6B	$3.0B
Operating Margin	15.2%	22.7%	11.9%	7.0%	21.1%	23.0%	15.4%	6.9%
Interest Expense	$645M	$920M	$616M	$715M	$674M	$1.7B	$1.2B	$1.2B
Income Before Tax	$6.3B	$10.2B	$4.1B	$2.9B	$8.0B	$10.6B	$5.6B	$2.9B
Tax Expense	$1.2B	$2.0B	$920M	$1.3B	$1.7B	$2.2B	$1.3B	-$802M
Net Income	$5.1B	$8.2B	$3.2B	$1.7B	$6.3B	$8.4B	$4.3B	$3.7B
Net Margin	13.4%	17.3%	9.1%	4.2%	16.0%	17.1%	11.8%	8.5%
EPS (Diluted)	$609.00	$980.08	$386.11	$199.35	$761.00	$1023.34	$524.67	$453.56
EBITDA	$10.2B	$14.4B	$8.0B	$18.5B	$12.0B	$14.9B	$9.1B	$6.5B
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	8M

001465.KS KSC