₩7,800.00 ($5.80)

+0.00 (+0.00%)

Weekly Expected Move ±2.6%

₩7392 ₩7596 ₩7800 ₩8004 ₩8208

KSC · Financial Services · Financial - Capital Markets · Tech Score Sell · Power 36 · ₩482.3B mcap · 31M float · 0.869% daily turnover

Revenue

$560.4B +3.4% ▲

5Y CAGR: +8.9%

Gross Profit

$464.0B +75.7% ▲

5Y CAGR: +9.4%

Operating Income

$259.1B +412.9% ▲

5Y CAGR: +17.2%

Net Income

$57.7B +59.7% ▲

5Y CAGR: -7.3%

EPS (Diluted)

$935.56 +11.4% ▲

5Y CAGR: -15.5%

EBITDA

$302.0B +329.6% ▲

5Y CAGR: +19.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$407.9B	$491.9B	$595.5B	$542.2B	$560.4B
YoY Growth	+11.2%	+20.6%	+21.1%	-9.0%	+3.4%
Cost of Revenue	$68.6B	$160.4B	$344.7B	$278.1B	$96.4B
Gross Profit	$339.3B	$331.5B	$250.8B	$264.1B	$464.0B
Gross Margin	83.2%	67.4%	42.1%	48.7%	82.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$26.2B	$32.1B	$35.4B	$37.1B	$0
Operating Expenses	$182.6B	$216.1B	$185.5B	$213.6B	$204.9B
Operating Income	$156.7B	$115.3B	$65.4B	$50.5B	$259.1B
Operating Margin	38.4%	23.5%	11.0%	9.3%	46.2%
Interest Expense	$68.6B	$160.4B	$344.7B	$278.1B	$205.7B
Income Before Tax	$156.7B	$115.3B	$65.4B	$50.5B	$71.9B
Tax Expense	$39.0B	$28.2B	$11.8B	$14.4B	$14.1B
Net Income	$117.8B	$87.1B	$53.5B	$36.1B	$57.7B
Net Margin	28.9%	17.7%	9.0%	6.7%	10.3%
EPS (Diluted)	$2734.72	$2022.69	$1243.14	$839.66	$935.56
EBITDA	$166.0B	$128.7B	$81.8B	$70.3B	$302.0B
Shares Outstanding	39M	39M	39M	43M	62M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$182.8B	$7.1B	$145.9B	$150.1B	$142.0B	$122.4B	$119.0B	$98.0B
Cost of Revenue	$117.5B	-$54.5B	$60.6B	$59.7B	$54.7B	-$78.6B	$21.0B	$27.3B
Gross Profit	$65.3B	$61.5B	$85.3B	$90.3B	$87.3B	$201.0B	$98.0B	$70.8B
Gross Margin	35.7%	872.1%	58.5%	60.2%	61.5%	164.2%	82.3%	72.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8.6B	$10.7B	$9.6B	$9.3B	$9.5B	$11.6B	$11.3B	$16.0B
Operating Expenses	$50.7B	$58.1B	$59.9B	$63.3B	$71.7B	$10.0B	$7.1B	-$7.1B
Operating Income	$14.5B	$3.4B	$25.4B	$27.0B	$78.5B	$40.7B	$90.9B	$77.9B
Operating Margin	7.9%	48.7%	17.4%	18.0%	55.3%	33.2%	76.4%	79.5%
Interest Expense	$117.5B	$0	$60.6B	$59.7B	$54.7B	$30.7B	$53.0B	$57.4B
Income Before Tax	$14.5B	$3.4B	$25.4B	$27.0B	$15.6B	$3.8B	$33.6B	$43.6B
Tax Expense	$3.9B	$3.1B	$6.1B	$6.3B	$3.4B	-$1.7B	$7.0B	$10.9B
Net Income	$10.7B	$342M	$19.3B	$20.7B	$12.2B	$5.5B	$26.6B	$32.7B
Net Margin	5.8%	4.8%	13.2%	13.8%	8.6%	4.5%	22.3%	33.4%
EPS (Diluted)	$247.57	$7.94	$418.00	$322.83	$198.00	$89.19	$430.03	$529.23
EBITDA	$19.5B	$9.0B	$31.3B	$33.1B	$84.7B	$152.9B	$92.9B	$107.6B
Shares Outstanding	43M	35M	35M	64M	62M	62M	62M	62M

001500.KS KSC