₩7,890.00 ($5.87)

+50.00 (+0.64%)

Weekly Expected Move ±3.7%

₩7313 ₩7602 ₩7890 ₩8178 ₩8467

KSC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Sell · Power 33 · ₩298.6B mcap · 16M float · 0.718% daily turnover

Revenue

$854.8B -4.1% ▼

5Y CAGR: +3.2%

Gross Profit

$139.5B +0.6% ▲

5Y CAGR: -1.2%

Operating Income

$27.2B +2.4% ▲

5Y CAGR: -16.2%

Net Income

$29.7B +23.9% ▲

5Y CAGR: -11.4%

EPS (Diluted)

$760.00 +29.6% ▲

5Y CAGR: -8.9%

EBITDA

$76.9B -13.0% ▼

5Y CAGR: -9.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$945.7B	$1.02T	$908.3B	$891.1B	$854.8B
YoY Growth	+29.3%	+8.2%	-11.2%	-1.9%	-4.1%
Cost of Revenue	$760.4B	$810.8B	$719.2B	$752.5B	$715.3B
Gross Profit	$185.3B	$212.6B	$189.2B	$138.6B	$139.5B
Gross Margin	19.6%	20.8%	20.8%	15.6%	16.3%
R&D Expenses	$12M	$0	$0	$0	$0
SG&A Expenses	$55.0B	$62.4B	$58.4B	$64.4B	$112.6B
Operating Expenses	$91.4B	$103.1B	$101.6B	$112.0B	$112.6B
Operating Income	$93.9B	$109.4B	$87.6B	$26.6B	$27.2B
Operating Margin	9.9%	10.7%	9.6%	3.0%	3.2%
Interest Expense	$2.6B	$2.9B	$3.4B	$3.0B	$2.9B
Income Before Tax	$107.2B	$121.5B	$100.9B	$35.9B	$41.2B
Tax Expense	$16.2B	$27.1B	$19.8B	$11.9B	$11.6B
Net Income	$91.0B	$94.4B	$81.1B	$23.9B	$29.7B
Net Margin	9.6%	9.2%	8.9%	2.7%	3.5%
EPS (Diluted)	$2031.97	$2107.97	$1856.68	$586.61	$760.00
EBITDA	$156.4B	$172.5B	$153.5B	$88.4B	$76.9B
Shares Outstanding	45M	45M	44M	41M	39M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$225.7B	$219.5B	$211.1B	$216.2B	$214.4B	$213.0B	$217.1B	$229.5B
Cost of Revenue	$191.0B	$194.5B	$170.4B	$178.6B	$180.9B	$185.4B	$180.1B	$189.0B
Gross Profit	$34.7B	$25.0B	$40.6B	$37.6B	$33.6B	$27.6B	$37.1B	$40.5B
Gross Margin	15.4%	11.4%	19.3%	17.4%	15.7%	13.0%	17.1%	17.7%
R&D Expenses	$79M	$116M	$78M	$72M	$0	$0	$78M	$70M
SG&A Expenses	$16.5B	$16.3B	$27.4B	$27.6B	$16.5B	$15.8B	$16.2B	$17.0B
Operating Expenses	$27.9B	$29.4B	$27.4B	$27.6B	$28.8B	$28.8B	$27.0B	$28.1B
Operating Income	$6.9B	-$4.4B	$13.3B	$10.0B	$4.8B	-$810M	$10.0B	$12.4B
Operating Margin	3.0%	-2.0%	6.3%	4.6%	2.2%	-0.4%	4.6%	5.4%
Interest Expense	$748M	$761M	$714M	$647M	$643M	$874M	$670M	$640M
Income Before Tax	$9.3B	-$4.0B	$15.9B	$12.6B	$6.4B	$6.4B	$12.6B	$14.8B
Tax Expense	$3.1B	$1.6B	$3.9B	$2.7B	$2.0B	$3.0B	$4.5B	$3.5B
Net Income	$6.2B	-$5.7B	$12.0B	$9.9B	$4.3B	$3.4B	$8.1B	$11.4B
Net Margin	2.7%	-2.6%	5.7%	4.6%	2.0%	1.6%	3.7%	5.0%
EPS (Diluted)	$154.00	$-142.51	$301.81	$253.57	$111.00	$91.77	$211.40	$301.00
EBITDA	$22.4B	$9.2B	$28.9B	$50.1B	$19.8B	$11.4B	$22.7B	$26.4B
Shares Outstanding	40M	40M	40M	40M	39M	38M	38M	38M

002310.KS KSC