₩51,800.00 ($38.56)

-200.00 (-0.38%)

Weekly Expected Move ±2.1%

₩49602 ₩50701 ₩51800 ₩52899 ₩53998

KSC · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Strong Sell · Power 28 · ₩136.8B mcap · 776379 float · 0.369% daily turnover

Analysis Technicals Weather Peers

Revenue

$174.7B -8.7% ▼

5Y CAGR: -2.5%

Gross Profit

$26.6B -6.3% ▼

5Y CAGR: -16.4%

Operating Income

$18.8B -6.0% ▼

5Y CAGR: -20.1%

Net Income

$24.0B +117.6% ▲

5Y CAGR: -13.7%

EPS (Diluted)

$7983.82 +97.8% ▲

5Y CAGR: -14.5%

EBITDA

$22.8B +32.6% ▲

5Y CAGR: -20.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$194.0B	$178.8B	$179.3B	$191.3B	$174.7B
YoY Growth	-2.2%	-7.8%	+0.3%	+6.7%	-8.7%
Cost of Revenue	$149.9B	$154.1B	$153.8B	$162.9B	$148.1B
Gross Profit	$44.1B	$24.7B	$25.5B	$28.4B	$26.6B
Gross Margin	22.7%	13.8%	14.2%	14.8%	15.2%
R&D Expenses	$452M	$446M	$0	$0	$0
SG&A Expenses	$2.3B	$3.5B	$2.6B	$2.9B	$0
Operating Expenses	$7.7B	$8.3B	$7.7B	$8.4B	$7.8B
Operating Income	$36.4B	$16.4B	$17.7B	$20.0B	$18.8B
Operating Margin	18.8%	9.2%	9.9%	10.4%	10.8%
Interest Expense	$120M	$497M	$762M	$167M	$91M
Income Before Tax	$44.7B	$20.0B	$28.6B	$12.9B	$31.1B
Tax Expense	$11.6B	$4.9B	$7.0B	$1.8B	$7.2B
Net Income	$33.1B	$15.1B	$21.6B	$11.0B	$24.0B
Net Margin	17.1%	8.4%	12.1%	5.8%	13.7%
EPS (Diluted)	$11630.00	$5338.50	$7752.74	$4035.92	$7983.82
EBITDA	$47.8B	$23.8B	$32.6B	$17.2B	$22.8B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$46.3B	$46.3B	$48.4B	$45.9B	$40.3B	$40.0B	$41.3B	$35.3B
Cost of Revenue	$38.1B	$39.5B	$41.4B	$38.6B	$34.5B	$33.5B	$37.0B	$31.6B
Gross Profit	$8.1B	$6.8B	$7.0B	$7.3B	$5.8B	$6.6B	$4.2B	$3.7B
Gross Margin	17.6%	14.7%	14.4%	15.8%	14.4%	16.6%	10.2%	10.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$125M	$122M
SG&A Expenses	$589M	$904M	$2.0B	$1.0B	$547M	$645M	$771M	$1.9B
Operating Expenses	$2.0B	$2.3B	$2.0B	$2.3B	$1.8B	$1.8B	$2.1B	$2.1B
Operating Income	$6.1B	$4.5B	$5.0B	$4.9B	$4.0B	$4.8B	$2.1B	$1.6B
Operating Margin	13.2%	9.8%	10.4%	10.7%	10.0%	12.0%	5.2%	4.6%
Interest Expense	$39M	$37M	$18M	$31M	$17M	$25M	$185M	$36M
Income Before Tax	$13.4B	-$3.3B	$4.4B	$6.8B	$9.6B	$10.3B	$4.2B	$9.2B
Tax Expense	$3.0B	-$725M	$1.2B	$1.6B	$2.2B	$2.2B	$1.1B	$2.7B
Net Income	$10.4B	-$2.6B	$3.2B	$5.2B	$7.5B	$8.1B	$3.1B	$6.5B
Net Margin	22.4%	-5.6%	6.6%	11.3%	18.5%	20.2%	7.6%	18.3%
EPS (Diluted)	$3785.00	$-972.69	$1215.36	$1970.00	$2823.00	$1975.82	$1184.30	$2455.41
EBITDA	$14.5B	-$2.2B	$8.0B	$7.8B	$10.7B	-$3.6B	$3.2B	$2.7B
Shares Outstanding	3M	3M	3M	3M	3M	4M	3M	3M

002170.KS KSC