₩2,190.00 ($1.62)

+5.00 (+0.23%)

Weekly Expected Move ±2.9%

₩2064 ₩2127 ₩2190 ₩2253 ₩2316

KSC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 54 · ₩48.7B mcap · 12M float · 0.362% daily turnover

Analysis Technicals Weather Peers

Revenue

$808.0B +20.9% ▲

5Y CAGR: +8.8%

Gross Profit

$107.9B +66.1% ▲

5Y CAGR: +32.9%

Operating Income

$18.6B +393.3% ▲

Net Income

$31.6B +23.6% ▲

EPS (Diluted)

$283.58 +27.7% ▲

EBITDA

$66.4B -28.0% ▼

5Y CAGR: +12.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$521.4B	$614.2B	$649.4B	$668.4B	$808.0B
YoY Growth	-1.8%	+17.8%	+5.7%	+2.9%	+20.9%
Cost of Revenue	$541.9B	$559.7B	$584.6B	$603.4B	$700.1B
Gross Profit	-$20.5B	$54.5B	$64.8B	$65.0B	$107.9B
Gross Margin	-3.9%	8.9%	10.0%	9.7%	13.4%
R&D Expenses	$8.1B	$8.1B	$0	$0	$0
SG&A Expenses	$22.6B	$26.3B	$27.8B	$31.2B	$0
Operating Expenses	$52.5B	-$55.5B	$60.3B	$71.3B	$89.4B
Operating Income	-$33.4B	-$965M	$4.5B	-$6.3B	$18.6B
Operating Margin	-6.4%	-0.2%	0.7%	-0.9%	2.3%
Interest Expense	$6.4B	$7.6B	$10.0B	$9.9B	$9.8B
Income Before Tax	-$35.1B	$10.0B	$11.7B	$31.8B	$37.9B
Tax Expense	-$11.4B	$5.4B	$3.6B	$6.1B	$6.3B
Net Income	-$23.7B	$4.2B	$7.6B	$25.5B	$31.6B
Net Margin	-4.6%	0.7%	1.2%	3.8%	3.9%
EPS (Diluted)	$-302.08	$45.00	$66.00	$222.00	$283.58
EBITDA	$15.7B	$61.7B	$58.4B	$92.3B	$66.4B
Shares Outstanding	79M	116M	115M	115M	111M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$164.6B	$158.9B	$171.2B	$213.3B	$208.3B	$215.3B	$204.7B	$215.8B
Cost of Revenue	$160.4B	$136.9B	$157.9B	$186.2B	$181.5B	$177.0B	$181.7B	$192.2B
Gross Profit	$4.2B	$21.9B	$13.3B	$27.0B	$26.8B	$38.3B	$23.0B	$23.5B
Gross Margin	2.6%	13.8%	7.8%	12.7%	12.9%	17.8%	11.2%	10.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$3.8B	$3.3B
SG&A Expenses	$8.1B	$8.1B	$19.7B	$10.0B	$10.2B	$10.3B	$9.9B	$19.9B
Operating Expenses	$18.2B	$19.2B	$19.7B	$21.5B	$21.5B	$24.0B	$24.2B	$23.5B
Operating Income	-$14.0B	$2.8B	-$6.5B	$5.5B	$5.3B	$14.2B	-$1.2B	$27M
Operating Margin	-8.5%	1.8%	-3.8%	2.6%	2.5%	6.6%	-0.6%	0.0%
Interest Expense	$2.7B	$2.2B	$2.5B	$2.7B	$2.3B	$2.4B	$2.3B	$2.5B
Income Before Tax	-$13.4B	$27.1B	-$4.2B	$1.5B	$12.5B	$28.1B	$7.6B	$6.6B
Tax Expense	-$3.4B	$4.5B	$1.2B	$728M	$3.2B	$1.1B	$2.4B	$3.1B
Net Income	-$9.7B	$22.1B	-$5.1B	$839M	$9.3B	$26.5B	$5.3B	$3.7B
Net Margin	-5.9%	13.9%	-3.0%	0.4%	4.5%	12.3%	2.6%	1.7%
EPS (Diluted)	$-87.00	$192.57	$-46.00	$7.54	$83.00	$1195.20	$239.35	$167.25
EBITDA	$406M	$46.2B	$25.2B	$16.3B	$26.4B	-$1.5B	$11.3B	$12.4B
Shares Outstanding	111M	115M	111M	105M	112M	23M	22M	22M

001620.KS KSC