₩10,190.00 ($7.59)

-10.00 (-0.10%)

Weekly Expected Move ±3.3%

₩9527 ₩9858 ₩10190 ₩10522 ₩10853

KSC · Basic Materials · Agricultural Inputs · Tech Score Sell · Power 35 · ₩52.9B mcap · 2M float · 4.53% daily turnover

Analysis Technicals Weather Peers

Revenue

$99.7B -2.6% ▼

5Y CAGR: +6.3%

Gross Profit

$20.7B -2.2% ▼

5Y CAGR: +2.9%

Operating Income

$3.8B -20.9% ▼

5Y CAGR: +0.0%

Net Income

$2.1B +233.5% ▲

5Y CAGR: -6.6%

EPS (Diluted)

$411.05 +233.8% ▲

5Y CAGR: -6.6%

EBITDA

$5.6B +33.7% ▲

5Y CAGR: +4.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$84.6B	$148.6B	$114.7B	$102.4B	$99.7B
YoY Growth	+14.9%	+75.6%	-22.8%	-10.7%	-2.6%
Cost of Revenue	$67.0B	$120.3B	$103.8B	$81.2B	$79.0B
Gross Profit	$17.6B	$28.3B	$10.9B	$21.2B	$20.7B
Gross Margin	20.8%	19.0%	9.5%	20.7%	20.8%
R&D Expenses	$78M	$112M	$102M	$151M	$0
SG&A Expenses	$11.1B	$12.5B	$16.1B	$12.3B	$0
Operating Expenses	$14.5B	$16.4B	$16.5B	$16.4B	$16.9B
Operating Income	$3.1B	$11.9B	-$5.4B	$4.8B	$3.8B
Operating Margin	3.6%	8.0%	-4.7%	4.7%	3.8%
Interest Expense	$504M	$1.3B	$2.3B	$2.1B	$2.0B
Income Before Tax	$2.1B	$8.5B	-$7.3B	$409M	$2.9B
Tax Expense	$253M	-$112M	$1.7B	-$231M	$764M
Net Income	$1.9B	$8.6B	-$9.0B	$640M	$2.1B
Net Margin	2.2%	5.8%	-7.9%	0.6%	2.1%
EPS (Diluted)	$356.56	$1663.78	$-1740.63	$123.16	$411.05
EBITDA	$4.0B	$11.2B	-$3.4B	$4.2B	$5.6B
Shares Outstanding	5M	5M	5M	5M	5M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.8B	$11.6B	$25.3B	$49.1B	$11.3B	$14.1B	$43.6B	$46.4B
Cost of Revenue	$10.7B	$9.1B	$19.4B	$37.0B	$11.0B	$11.3B	$33.0B	$35.5B
Gross Profit	$1.1B	$2.5B	$5.9B	$12.1B	$253M	$2.8B	$10.6B	$10.9B
Gross Margin	9.2%	22.0%	23.3%	24.6%	2.2%	19.8%	24.4%	23.5%
R&D Expenses	$22M	$49M	$19M	$30M	$20M	$30M	$20M	$28M
SG&A Expenses	$1.4B	$2.0B	$4.1B	$5.7B	$1.9B	$2.4B	$4.8B	$6.9B
Operating Expenses	$2.4B	$3.0B	$4.1B	$6.7B	$2.9B	$3.5B	$5.9B	$7.1B
Operating Income	-$1.3B	-$406M	$1.8B	$5.3B	-$2.6B	-$712M	$4.7B	$3.8B
Operating Margin	-11.1%	-3.5%	7.2%	10.9%	-23.2%	-5.1%	10.8%	8.3%
Interest Expense	$482M	$450M	$488M	$527M	$548M	$402M	$407M	$510M
Income Before Tax	-$1.6B	-$2.3B	$1.3B	$5.9B	-$3.2B	-$1.1B	$3.9B	$3.5B
Tax Expense	-$201M	-$309M	$37M	$926M	-$181	-$200M	$203M	$258M
Net Income	-$1.4B	-$2.0B	$1.3B	$5.0B	-$3.2B	-$925M	$3.7B	$3.2B
Net Margin	-11.6%	-16.8%	5.1%	10.2%	-28.7%	-6.6%	8.5%	6.9%
EPS (Diluted)	$-264.00	$-375.57	$247.97	$967.00	$-626.00	$-178.13	$710.60	$617.09
EBITDA	-$661M	-$1.4B	$5.9B	$6.9B	-$2.3B	-$1.3B	$5.2B	$4.3B
Shares Outstanding	5M	5M	5M	5M	5M	5M	5M	5M

001550.KS KSC