Also trades as: 001750.KS (KSC) · $vol 0M

₩19,290.00 ($14.34)

+20.00 (+0.10%)

Weekly Expected Move ±1.1%

₩18856 ₩19073 ₩19290 ₩19507 ₩19724

KSC · Financial Services · Financial - Capital Markets · Tech Score Sell · Power 49 · ₩245.7B mcap · 11M float · 0.034% daily turnover

Analysis Technicals Weather Peers

Revenue

$304.9B +7.7% ▲

5Y CAGR: +7.9%

Gross Profit

$287.8B +54.5% ▲

5Y CAGR: +8.4%

Operating Income

$150.5B +182.5% ▲

5Y CAGR: +18.2%

Net Income

$56.6B +45.8% ▲

5Y CAGR: +4.3%

EPS (Diluted)

$4383.14 +45.6% ▲

5Y CAGR: +4.1%

EBITDA

$153.3B +172.8% ▲

5Y CAGR: +17.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$305.1B	$186.7B	$234.7B	$283.0B	$304.9B
YoY Growth	+46.3%	-38.8%	+25.7%	+20.6%	+7.7%
Cost of Revenue	$9.8B	$27.1B	$79.2B	$96.7B	$17.1B
Gross Profit	$295.3B	$159.6B	$155.5B	$186.3B	$287.8B
Gross Margin	96.8%	85.5%	66.2%	65.8%	94.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$31.6B	$30.4B	$27.7B	$30.8B	$0
Operating Expenses	$181.1B	$124.1B	$108.5B	$133.0B	$137.4B
Operating Income	$114.2B	$35.5B	$46.9B	$53.3B	$150.5B
Operating Margin	37.4%	19.0%	20.0%	18.8%	49.3%
Interest Expense	$9.8B	$27.1B	$79.2B	$96.7B	$74.6B
Income Before Tax	$114.2B	$35.5B	$46.9B	$53.3B	$75.7B
Tax Expense	$34.8B	$11.5B	$11.8B	$14.5B	$19.1B
Net Income	$79.4B	$24.0B	$35.1B	$38.8B	$56.6B
Net Margin	26.0%	12.9%	15.0%	13.7%	18.6%
EPS (Diluted)	$6206.08	$1858.18	$2728.00	$3010.93	$4383.14
EBITDA	$116.6B	$38.8B	$49.8B	$56.2B	$153.3B
Shares Outstanding	13M	13M	13M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$75.7B	$66.8B	$88.6B	$81.9B	$67.4B	$65.1B	$89.3B	$12.5B
Cost of Revenue	$33.3B	$2.3B	$20.1B	$24.9B	$16.6B	$5.1B	$7.1B	$10.7B
Gross Profit	$42.4B	$64.5B	$68.5B	$57.0B	$50.8B	$60.0B	$82.2B	$1.8B
Gross Margin	56.1%	96.5%	77.3%	69.6%	75.4%	92.2%	92.0%	14.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8.2B	$31.3B	$7.6B	$9.3B	$7.9B	$8.0B	$9.6B	$12.0B
Operating Expenses	$31.8B	$33.9B	$39.8B	$39.1B	$31.3B	$36.9B	$43.8B	-$42.1B
Operating Income	$10.6B	$33.2B	$28.7B	$17.9B	$19.6B	$23.2B	$38.4B	$43.9B
Operating Margin	14.1%	49.7%	32.3%	21.9%	29.0%	35.6%	43.0%	350.3%
Interest Expense	$33.3B	$0	$20.1B	$24.9B	$16.6B	$13.9B	$12.4B	$18.3B
Income Before Tax	$10.6B	$7.7B	$28.7B	$17.9B	$19.6B	$9.6B	$25.9B	$26.7B
Tax Expense	$3.1B	$2.3B	$7.6B	$4.3B	$5.3B	$2.0B	$7.3B	$7.0B
Net Income	$7.6B	$5.3B	$21.1B	$13.6B	$14.3B	$7.6B	$18.6B	$19.7B
Net Margin	10.0%	8.0%	23.8%	16.6%	21.1%	11.7%	20.9%	157.0%
EPS (Diluted)	$588.00	$403.72	$1646.78	$1061.52	$1111.00	$563.96	$1448.59	$1532.42
EBITDA	$11.4B	$34.0B	$29.4B	$18.7B	$20.3B	$84.9B	$39.1B	$45.8B
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

001755.KS KSC