₩4,955.00 ($3.68)

-20.00 (-0.40%)

Weekly Expected Move ±2.5%

₩4708 ₩4832 ₩4955 ₩5078 ₩5202

KSC · Industrials · Engineering & Construction · Tech Score Sell · Power 29 · ₩165.0B mcap · 15M float · 0.393% daily turnover

Revenue

$699.5B +20.0% ▲

5Y CAGR: +4.0%

Gross Profit

$186.0B -68.1% ▼

5Y CAGR: +10.0%

Operating Income

$10.0B +174.7% ▲

5Y CAGR: -16.1%

Net Income

$7.3B +238.9% ▲

5Y CAGR: -16.3%

EPS (Diluted)

$220.08 +238.9% ▲

5Y CAGR: -16.3%

EBITDA

$20.3B +220.7% ▲

5Y CAGR: -6.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$577.4B	$555.8B	$575.0B	$582.8B	$699.5B
YoY Growth	+0.4%	-3.7%	+3.4%	+1.4%	+20.0%
Cost of Revenue	$468.2B	$444.1B	$5.1B	$450.9B	$512.4B
Gross Profit	$109.2B	$111.7B	$569.9B	$582.8B	$186.0B
Gross Margin	18.9%	20.1%	99.1%	100.0%	26.6%
R&D Expenses	$18.9B	$18.0B	$0	$17.7B	$0
SG&A Expenses	$329.0B	$297.6B	$299.8B	$314.8B	$351.7B
Operating Expenses	$557.4B	$543.9B	$525.5B	$145.3B	$176.0B
Operating Income	$20.0B	$11.9B	$21.9B	-$13.4B	$10.0B
Operating Margin	3.5%	2.1%	3.8%	-2.3%	1.4%
Interest Expense	$1.3B	$1.6B	$3.0B	$4.3B	$7.0B
Income Before Tax	$22.0B	$2.9B	$26.8B	-$5.2B	$8.8B
Tax Expense	$7.0B	$1.3B	$5.3B	$1.2B	$2.5B
Net Income	$15.0B	$1.6B	$20.7B	-$5.3B	$7.3B
Net Margin	2.6%	0.3%	3.6%	-0.9%	1.0%
EPS (Diluted)	$450.91	$49.31	$622.89	$-158.47	$220.08
EBITDA	$29.7B	$11.8B	$35.4B	$6.3B	$20.3B
Shares Outstanding	33M	33M	33M	33M	34M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$130.8B	$176.5B	$157.5B	$166.9B	$180.7B	$193.4B	$155.5B	$169.6B
Cost of Revenue	$0	$144.9B	$0	$0	$130.5B	$146.0B	$118.0B	$124.0B
Gross Profit	$130.8B	$31.6B	$157.5B	$166.9B	$180.7B	-$319.1B	$37.4B	$45.6B
Gross Margin	100.0%	17.9%	100.0%	100.0%	100.0%	-165.0%	24.1%	26.9%
R&D Expenses	$0	$5.5B	$4.7B	$6.8B	$4.5B	$0	$5.4B	$4.2B
SG&A Expenses	$71.2B	$109.4B	$154.0B	$77.6B	$89.6B	$98.3B	$80.4B	$84.7B
Operating Expenses	$134.9B	$48.2B	$154.0B	$162.1B	$172.9B	-$313.0B	$40.7B	$42.0B
Operating Income	-$4.1B	-$16.6B	$3.5B	$4.7B	$7.8B	-$6.0B	-$3.2B	$3.6B
Operating Margin	-3.2%	-9.4%	2.2%	2.8%	4.3%	-3.1%	-2.1%	2.1%
Interest Expense	$1.1B	$1.3B	$1.1B	$1.8B	$1.9B	$2.3B	$1.7B	$2.1B
Income Before Tax	-$5.3B	-$10.1B	$5.6B	-$4.5B	$7.7B	-$44M	-$1.3B	$4.7B
Tax Expense	-$1.0B	$102M	$1.8B	-$876M	$2.4B	-$820M	$1.7B	$1.3B
Net Income	-$4.1B	-$9.3B	$4.4B	-$3.5B	$5.3B	$1.2B	-$1.8B	$4.1B
Net Margin	-3.1%	-5.3%	2.8%	-2.1%	2.9%	0.6%	-1.2%	2.4%
EPS (Diluted)	$-128.00	$-278.69	$114.00	$-108.00	$160.00	$35.96	$-54.78	$123.69
EBITDA	-$2.4B	-$6.7B	$159.7B	$216M	$12.9B	-$152.5B	-$151M	$6.9B
Shares Outstanding	32M	33M	38M	33M	33M	44M	33M	33M

002150.KS KSC