Also trades as: 001515.KS (KSC) · $vol 0M

₩2,365.00 ($1.76)

+35.00 (+1.50%)

Weekly Expected Move ±3.3%

₩2210 ₩2287 ₩2365 ₩2443 ₩2520

KSC · Financial Services · Investment - Banking & Investment Services · Tech Score Sell · Power 34 · ₩477.6B mcap · 155M float · 3.49% daily turnover

Revenue

$459.2B +8.8% ▲

5Y CAGR: +9.3%

Gross Profit

$311.0B -13.0% ▼

5Y CAGR: +5.2%

Operating Income

$39.7B +215.9% ▲

5Y CAGR: +17.3%

Net Income

$28.8B +134.9% ▲

5Y CAGR: +20.4%

EPS (Diluted)

$69.37 +134.8% ▲

5Y CAGR: +22.6%

EBITDA

$94.7B +153.3% ▲

5Y CAGR: +23.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$390.8B	$445.7B	$485.0B	$422.0B	$459.2B
YoY Growth	+32.8%	+14.0%	+8.8%	-13.0%	+8.8%
Cost of Revenue	$40.3B	$115.6B	$167.5B	$64.4B	$148.2B
Gross Profit	$350.5B	$330.0B	$317.5B	$357.6B	$311.0B
Gross Margin	89.7%	74.1%	65.5%	84.7%	67.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$64.2B	$68.2B	$61.5B	$70.2B	$0
Operating Expenses	$292.2B	$319.9B	$311.6B	$345.0B	$271.3B
Operating Income	$58.3B	$10.2B	$5.9B	$12.6B	$39.7B
Operating Margin	14.9%	2.3%	1.2%	3.0%	8.7%
Interest Expense	$40.3B	$115.6B	$167.5B	$154.2B	$34.2B
Income Before Tax	$58.3B	$10.2B	$5.9B	-$99.6B	$38.4B
Tax Expense	$16.9B	$1.5B	$2.7B	-$16.3B	$9.7B
Net Income	$40.0B	$9.4B	$2.6B	-$82.5B	$28.8B
Net Margin	10.2%	2.1%	0.5%	-19.6%	6.3%
EPS (Diluted)	$91.99	$22.48	$6.07	$-199.49	$69.37
EBITDA	$79.7B	$35.7B	$31.9B	$37.4B	$94.7B
Shares Outstanding	431M	414M	414M	414M	416M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$99.0B	$152.9B	$94.2B	$95.1B	$96.9B	$152.6B	$159.0B	$141.9B
Cost of Revenue	$37.8B	$35.4B	$32.8B	$33.2B	$28.9B	$35.3B	$40.0B	$38.6B
Gross Profit	$61.3B	$117.5B	$61.4B	$61.9B	$68.0B	$117.3B	$119.0B	$103.4B
Gross Margin	61.9%	76.8%	65.2%	65.1%	70.2%	76.9%	74.9%	72.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$20.1B	$16.3B	$15.7B	$12.4B	$15.4B	$0	$0	$0
Operating Expenses	$59.3B	$149.7B	$57.5B	$42.7B	$47.1B	$116.3B	$80.8B	$71.7B
Operating Income	$2.0B	-$32.3B	$4.0B	$19.2B	$21.0B	$1.0B	$38.3B	$31.7B
Operating Margin	2.0%	-21.1%	4.2%	20.2%	21.6%	0.7%	24.1%	22.3%
Interest Expense	$37.8B	$35.4B	$32.8B	$33.2B	$28.9B	-$60.8B	$10.0B	$10.9B
Income Before Tax	$2.0B	-$32.3B	$4.0B	$19.2B	$21.0B	-$5.7B	$26.2B	$43.7B
Tax Expense	$1.0B	-$1.5B	$1.3B	$6.3B	$2.1B	-$13M	$2.8B	$10.2B
Net Income	$1.4B	-$30.8B	$2.9B	$12.8B	$18.7B	-$5.6B	$23.3B	$33.4B
Net Margin	1.4%	-20.1%	3.1%	13.5%	19.3%	-3.7%	14.7%	23.6%
EPS (Diluted)	$3.09	$-74.38	$6.86	$30.85	$45.02	$-27.71	$106.10	$136.71
EBITDA	$8.1B	-$26.2B	$9.7B	$24.9B	$26.6B	$10.3B	$41.6B	$60.5B
Shares Outstanding	414M	414M	414M	414M	416M	202M	218M	243M

001510.KS KSC