₩201,000.00 ($149.56)

-7500.00 (-3.60%)

Weekly Expected Move ±8.4%

₩167410 ₩184205 ₩201000 ₩217795 ₩234590

KSC · Basic Materials · Construction Materials · Tech Score Neutral · Power 42 · ₩329.9B mcap · 1M float · 0.453% daily turnover

Revenue

$1.89T -6.1% ▼

5Y CAGR: +4.3%

Gross Profit

$328.0B -18.1% ▼

5Y CAGR: +0.4%

Operating Income

$111.2B -35.5% ▼

5Y CAGR: -5.4%

Net Income

$31.0B -50.2% ▼

5Y CAGR: -5.9%

EPS (Diluted)

$18724.00 -50.1% ▼

5Y CAGR: -3.3%

EBITDA

$252.0B -19.0% ▼

5Y CAGR: -1.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.85T	$2.07T	$2.12T	$2.01T	$1.89T
YoY Growth	+20.9%	+12.2%	+2.1%	-5.1%	-6.1%
Cost of Revenue	$1.42T	$1.62T	$1.66T	$1.61T	$1.56T
Gross Profit	$423.1B	$450.0B	$458.3B	$400.3B	$328.0B
Gross Margin	22.9%	21.7%	21.7%	19.9%	17.4%
R&D Expenses	$86M	$5.3B	$5.7B	$6.3B	$0
SG&A Expenses	$114.3B	$128.3B	$123.4B	$120.1B	$0
Operating Expenses	$194.2B	$216.7B	$214.6B	$227.9B	$216.8B
Operating Income	$228.9B	$232.6B	$238.7B	$172.4B	$111.2B
Operating Margin	12.4%	11.2%	11.3%	8.6%	5.9%
Interest Expense	$30.9B	$27.4B	$30.3B	$30.0B	$29.1B
Income Before Tax	$210.8B	$210.4B	$219.9B	$146.2B	$74.8B
Tax Expense	$27.8B	$46.9B	$44.3B	$37.8B	$23.4B
Net Income	$105.0B	$84.0B	$93.3B	$62.1B	$31.0B
Net Margin	5.7%	4.1%	4.4%	3.1%	1.6%
EPS (Diluted)	$56785.00	$47441.00	$56197.00	$37523.00	$18724.00
EBITDA	$361.0B	$360.0B	$379.9B	$311.2B	$252.0B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$473.2B	$516.1B	$433.1B	$502.2B	$459.9B	$490.4B	$459.4B	$508.7B
Cost of Revenue	$380.4B	$434.4B	$355.5B	$394.8B	$381.7B	$421.6B	$383.0B	$413.4B
Gross Profit	$92.8B	$81.7B	$77.6B	$107.4B	$78.2B	$67.6B	$76.4B	$95.4B
Gross Margin	19.6%	15.8%	17.9%	21.4%	17.0%	13.8%	16.6%	18.7%
R&D Expenses	$0	$1.8B	$0	$1.1B	$1.4B	$1.8B	$1.5B	$1.2B
SG&A Expenses	$30.2B	$30.3B	$26.5B	$31.9B	$29.8B	$30.5B	$29.8B	$35.7B
Operating Expenses	$55.9B	$62.0B	$52.0B	$56.4B	$51.9B	$60.0B	$53.0B	$59.3B
Operating Income	$36.9B	$19.7B	$25.6B	$51.1B	$26.3B	$7.6B	$23.4B	$36.1B
Operating Margin	7.8%	3.8%	5.9%	10.2%	5.7%	1.6%	5.1%	7.1%
Interest Expense	$7.6B	$7.8B	$7.2B	$7.5B	$7.3B	$7.0B	$7.3B	$7.4B
Income Before Tax	$32.4B	$10.6B	$19.7B	$43.5B	$21.7B	-$10.3B	$18.9B	$34.9B
Tax Expense	$8.3B	$4.6B	$4.8B	$9.5B	$6.3B	$2.8B	$2.1B	$9.2B
Net Income	$13.8B	$4.7B	$8.9B	$19.4B	$9.9B	-$7.3B	$9.3B	$16.2B
Net Margin	2.9%	0.9%	2.0%	3.9%	2.2%	-1.5%	2.0%	3.2%
EPS (Diluted)	$8254.00	$2838.46	$5315.75	$11745.00	$6024.00	$-3906.22	$5680.69	$9880.66
EBITDA	$73.4B	$52.5B	$61.3B	$142.6B	$64.6B	$43.6B	$59.0B	$74.2B
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

002030.KS KSC