₩11,070.00 ($8.24)

+110.00 (+1.00%)

Weekly Expected Move ±2.1%

₩10603 ₩10836 ₩11070 ₩11304 ₩11537

KSC · Industrials · Engineering & Construction · Tech Score Neutral · Power 50 · ₩105.6B mcap · 4M float · 0.414% daily turnover

Analysis Technicals Weather Peers

Revenue

$659.5B +7.6% ▲

5Y CAGR: +9.5%

Gross Profit

$94.7B +27.4% ▲

5Y CAGR: +6.4%

Operating Income

$42.2B +77.8% ▲

5Y CAGR: +0.8%

Net Income

$27.6B +130.3% ▲

5Y CAGR: -3.6%

EPS (Diluted)

$3045.02 +136.5% ▲

5Y CAGR: +2.1%

EBITDA

$49.4B +15.7% ▲

5Y CAGR: +4.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$422.2B	$645.7B	$908.1B	$612.8B	$659.5B
YoY Growth	+0.7%	+52.9%	+40.6%	-32.5%	+7.6%
Cost of Revenue	$367.4B	$597.7B	$824.2B	$538.4B	$564.8B
Gross Profit	$54.8B	$48.0B	$83.8B	$74.4B	$94.7B
Gross Margin	13.0%	7.4%	9.2%	12.1%	14.4%
R&D Expenses	$1.3B	$1.5B	$0	$0	$0
SG&A Expenses	$10.3B	$16.0B	$25.7B	$19.9B	$0
Operating Expenses	$33.4B	$31.2B	$59.4B	$50.6B	$52.5B
Operating Income	$40.1B	$32.2B	$25.3B	$23.7B	$42.2B
Operating Margin	9.5%	5.0%	2.8%	3.9%	6.4%
Interest Expense	$583M	$3.7B	$17.6B	$16.5B	$9.0B
Income Before Tax	$36.3B	$29.5B	$24.0B	$13.1B	$44.2B
Tax Expense	$6.7B	$6.8B	$4.8B	$3.7B	$13.3B
Net Income	$29.9B	$24.3B	$21.1B	$12.0B	$27.6B
Net Margin	7.1%	3.8%	2.3%	2.0%	4.2%
EPS (Diluted)	$2466.85	$2389.92	$2301.59	$1287.58	$3045.02
EBITDA	$42.2B	$40.8B	$47.0B	$42.7B	$49.4B
Shares Outstanding	12M	10M	9M	9M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$133.3B	$151.2B	$151.1B	$116.1B	$295.5B	$96.7B	$69.0B	$81.6B
Cost of Revenue	$114.9B	$139.1B	$126.5B	$104.2B	$245.4B	$85.1B	$61.0B	$78.7B
Gross Profit	$18.5B	$12.0B	$24.6B	$11.9B	$50.1B	$8.1B	$8.0B	$2.9B
Gross Margin	13.8%	8.0%	16.3%	10.3%	17.0%	8.3%	11.6%	3.5%
R&D Expenses	$0	$0	$0	$446M	$0	$0	$503M	$428M
SG&A Expenses	$3.2B	$5.9B	$14.1B	$3.7B	$8.8B	$3.6B	$2.8B	$7.5B
Operating Expenses	$14.3B	$12.2B	$14.1B	$9.6B	$16.3B	$15.9B	$7.8B	$8.0B
Operating Income	$4.1B	-$177M	$10.6B	$2.4B	$33.8B	-$4.3B	$191M	-$5.1B
Operating Margin	3.1%	-0.1%	7.0%	2.0%	11.4%	-4.4%	0.3%	-6.3%
Interest Expense	$4.5B	$2.9B	$2.3B	$2.1B	$2.6B	$2.0B	$2.0B	$2.9B
Income Before Tax	-$4.4B	$5.0B	$10.5B	$3.1B	$33.3B	-$2.7B	$4.8B	$1.0B
Tax Expense	-$1.3B	$529M	$3.6B	-$198M	$10.7B	-$800M	$272M	-$26M
Net Income	-$3.2B	$4.0B	$4.7B	$3.8B	$20.8B	-$1.6B	$4.6B	$1.3B
Net Margin	-2.4%	2.6%	3.1%	3.2%	7.0%	-1.7%	6.6%	1.6%
EPS (Diluted)	$-346.00	$417.59	$493.39	$397.00	$2199.00	$-167.90	$479.71	$137.25
EBITDA	$2.4B	$9.7B	$25.9B	$7.2B	$37.8B	-$21.5B	$1.8B	-$2.7B
Shares Outstanding	9M	9M	9M	9M	9M	10M	10M	10M

002460.KS KSC