Also trades as: 002355.KS (KSC) · $vol 0M

₩5,800.00 ($4.29)

+90.00 (+1.58%)

Weekly Expected Move ±3.9%

₩5352 ₩5576 ₩5800 ₩6024 ₩6248

KSC · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 38 · ₩557.7B mcap · 28M float · 0.457% daily turnover

Revenue

$3.19T +12.0% ▲

5Y CAGR: +13.4%

Gross Profit

$836.2B +5.5% ▲

5Y CAGR: +13.8%

Operating Income

$170.3B -1.1% ▼

5Y CAGR: +80.0%

Net Income

$150.8B +19.4% ▲

EPS (Diluted)

$1447.97 +17.6% ▲

EBITDA

$469.0B -6.2% ▼

5Y CAGR: +18.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.08T	$2.60T	$2.70T	$2.85T	$3.19T
YoY Growth	+22.5%	+24.9%	+4.0%	+5.4%	+12.0%
Cost of Revenue	$1.64T	$2.17T	$1.96T	$2.05T	$2.35T
Gross Profit	$439.6B	$431.5B	$739.3B	$792.9B	$836.2B
Gross Margin	21.1%	16.6%	27.4%	27.8%	26.2%
R&D Expenses	$85.1B	$90.5B	$86.6B	$87.2B	$0
SG&A Expenses	$191.6B	$223.1B	$274.8B	$331.0B	$0
Operating Expenses	$435.2B	$485.8B	$552.3B	$620.8B	$665.9B
Operating Income	$39.1B	-$7.1B	$187.0B	$172.1B	$170.3B
Operating Margin	1.9%	-0.3%	6.9%	6.0%	5.3%
Interest Expense	$23.7B	$31.4B	$70.0B	$95.2B	$84.3B
Income Before Tax	$16.5B	-$40.3B	$149.7B	$169.8B	$198.2B
Tax Expense	$11.8B	-$12.8B	$46.6B	$43.1B	$47.1B
Net Income	$4.8B	-$27.5B	$102.8B	$126.4B	$150.8B
Net Margin	0.2%	-1.1%	3.8%	4.4%	4.7%
EPS (Diluted)	$46.93	$-267.92	$1001.25	$1230.87	$1447.97
EBITDA	$233.9B	$187.8B	$406.5B	$500.2B	$469.0B
Shares Outstanding	103M	103M	103M	103M	104M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$708.5B	$697.6B	$771.2B	$804.7B	$780.7B	$833.1B	$838.3B	$891.3B
Cost of Revenue	$497.6B	$516.9B	$569.6B	$589.7B	$557.5B	$608.9B	$601.9B	$656.3B
Gross Profit	$210.9B	$180.7B	$201.6B	$214.9B	$223.2B	$224.2B	$236.3B	$235.0B
Gross Margin	29.8%	25.9%	26.1%	26.7%	28.6%	26.9%	28.2%	26.4%
R&D Expenses	$20.8B	$25.0B	$0	$23.8B	$23.5B	$25.7B	$24.7B	$0
SG&A Expenses	$84.2B	$97.3B	$160.9B	$94.1B	$100.0B	$72.5B	$110.1B	$169.5B
Operating Expenses	$158.6B	$165.2B	$160.9B	$172.3B	$176.7B	$183.8B	$182.1B	$200.7B
Operating Income	$52.3B	$15.5B	$40.7B	$42.6B	$46.5B	$40.5B	$54.2B	$34.3B
Operating Margin	7.4%	2.2%	5.3%	5.3%	6.0%	4.9%	6.5%	3.9%
Interest Expense	$23.6B	$22.4B	$20.1B	$25.4B	$21.5B	$17.3B	$17.1B	$17.9B
Income Before Tax	-$2.3B	$56.6B	$47.5B	$27.8B	$70.6B	$52.3B	$79.7B	$27.8B
Tax Expense	$4.1B	$8.8B	$7.6B	$8.6B	$15.7B	$15.1B	$17.7B	$27.6B
Net Income	-$6.7B	$48.0B	$39.8B	$19.2B	$54.7B	$37.2B	$62.0B	$216M
Net Margin	-0.9%	6.9%	5.2%	2.4%	7.0%	4.5%	7.4%	0.0%
EPS (Diluted)	$-66.86	$467.63	$387.35	$186.00	$533.00	$356.81	$601.00	$2.07
EBITDA	$52.3B	$148.4B	$260.4B	$109.0B	$156.5B	$155.0B	$116.4B	$96.3B
Shares Outstanding	100M	103M	103M	103M	103M	104M	104M	104M

002350.KS KSC