Also trades as: 001745.KS (KSC) · $vol 0M

₩6,550.00 ($4.86)

+100.00 (+1.55%)

Weekly Expected Move ±3.5%

₩6085 ₩6318 ₩6550 ₩6782 ₩7015

KSC · Industrials · Conglomerates · Tech Score Neutral · Power 44 · ₩1.27T mcap · 94M float · 9.61% daily turnover

Revenue

$6.75T -11.9% ▼

5Y CAGR: -8.7%

Gross Profit

$764.7B -11.1% ▼

5Y CAGR: -6.6%

Operating Income

$85.4B -25.0% ▼

5Y CAGR: -7.2%

Net Income

$50.0B +4.5% ▲

5Y CAGR: +7.7%

EPS (Diluted)

$225.87 -5.5% ▼

5Y CAGR: +8.1%

EBITDA

$245.8B -63.7% ▼

5Y CAGR: -25.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$11.02T	$9.67T	$7.45T	$7.66T	$6.75T
YoY Growth	+3.7%	-12.3%	-22.9%	+2.7%	-11.9%
Cost of Revenue	$9.88T	$8.47T	$6.60T	$6.80T	$5.98T
Gross Profit	$1.14T	$1.20T	$855.5B	$859.9B	$764.7B
Gross Margin	10.3%	12.4%	11.5%	11.2%	11.3%
R&D Expenses	$14.8B	$16.2B	$0	$0	$0
SG&A Expenses	$860.4B	$809.4B	$449.7B	$310.5B	$340.6B
Operating Expenses	$906.8B	$809.4B	$664.7B	$746.0B	$679.3B
Operating Income	$121.3B	$177.6B	$80.1B	$113.9B	$85.4B
Operating Margin	1.1%	1.8%	1.1%	1.5%	1.3%
Interest Expense	$105.8B	$122.9B	$84.8B	$96.1B	$64.1B
Income Before Tax	$107.1B	$105.1B	$6.7B	$29.2B	$61.1B
Tax Expense	$45.7B	$8.5B	$9.4B	$8.0B	$1.8B
Net Income	$98.7B	$86.4B	-$711M	$47.8B	$50.0B
Net Margin	0.9%	0.9%	-0.0%	0.6%	0.7%
EPS (Diluted)	$451.00	$395.00	$-3.53	$239.02	$225.87
EBITDA	$1.06T	$1.08T	$898.2B	$676.9B	$245.8B
Shares Outstanding	219M	219M	207M	200M	221M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.04T	$1.85T	$1.64T	$1.52T	$1.97T	$1.62T	$1.74T	$1.44T
Cost of Revenue	$1.83T	$1.63T	$1.42T	$1.28T	$1.78T	$1.49T	$1.52T	$1.25T
Gross Profit	$216.6B	$220.5B	$213.3B	$232.5B	$189.1B	$129.7B	$221.6B	$195.6B
Gross Margin	10.6%	11.9%	13.0%	15.3%	9.6%	8.0%	12.7%	13.5%
R&D Expenses	$0	$0	$0	$2.1B	$0	$0	$0	$0
SG&A Expenses	$74.2B	$77.2B	$81.2B	$86.9B	$83.9B	$88.6B	$83.9B	$85.0B
Operating Expenses	$187.9B	$183.9B	$196.8B	$189.5B	$190.9B	$204.7B	$188.5B	$171.0B
Operating Income	$28.6B	$36.7B	$16.5B	$43.0B	$22.2B	$4.2B	$33.2B	$24.6B
Operating Margin	1.4%	2.0%	1.0%	2.8%	1.1%	0.3%	1.9%	1.7%
Interest Expense	$27.1B	$19.2B	$17.4B	$15.6B	$15.6B	$15.5B	$15.2B	$16.2B
Income Before Tax	$9.8B	-$8.1B	$634M	$25.8B	$24.5B	$10.2B	$59.8B	$37.1B
Tax Expense	-$16.2B	$13.7B	$3.4B	$1.9B	$2.6B	-$2.3B	$13.4B	$4.1B
Net Income	$66.4B	-$48.0B	-$5.0B	$25.3B	$19.2B	$10.4B	$41.7B	$48.3B
Net Margin	3.3%	-2.6%	-0.3%	1.7%	1.0%	0.6%	2.4%	3.3%
EPS (Diluted)	$332.00	$-247.71	$-26.00	$130.69	$99.00	$53.39	$214.98	$154.58
EBITDA	$175.4B	$81.0B	$60.8B	$272.9B	$81.6B	-$165.4B	$72.0B	$63.1B
Shares Outstanding	200M	194M	194M	194M	194M	66M	227M	206M

001740.KS KSC