₩13,460.00 ($9.93)

-490.00 (-3.51%)

Weekly Expected Move ±15.5%

₩9278 ₩11369 ₩13460 ₩15551 ₩17642

KSC · Basic Materials · Steel · Tech Score Buy · Power 64 · ₩352.8B mcap · 18M float · 1.04% daily turnover

Revenue

$611.5B +5.1% ▲

5Y CAGR: +7.2%

Gross Profit

$17.7B -59.1% ▼

5Y CAGR: -2.9%

Operating Income

-$12.7B -203.7% ▼

Net Income

-$7.4B -136.9% ▼

EPS (Diluted)

$-283.96 -166.8% ▼

EBITDA

$3.5B -92.2% ▼

5Y CAGR: -15.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$536.7B	$684.4B	$624.4B	$582.1B	$611.5B
YoY Growth	+24.3%	+27.5%	-8.8%	-6.8%	+5.1%
Cost of Revenue	$487.8B	$605.6B	$583.1B	$538.8B	$593.8B
Gross Profit	$48.9B	$78.8B	$41.3B	$43.3B	$17.7B
Gross Margin	9.1%	11.5%	6.6%	7.4%	2.9%
R&D Expenses	$1.2B	$1.1B	$0	$0	$0
SG&A Expenses	$9.0B	$10.2B	$14.3B	$15.3B	$14.6B
Operating Expenses	$23.3B	$34.8B	$30.1B	$31.0B	$30.4B
Operating Income	$25.6B	$44.0B	$11.3B	$12.3B	-$12.7B
Operating Margin	4.8%	6.4%	1.8%	2.1%	-2.1%
Interest Expense	$5.2B	$7.8B	$7.6B	$9.3B	$15.9B
Income Before Tax	$39.2B	$35.7B	-$10.2B	$25.6B	-$9.4B
Tax Expense	$10.5B	$6.1B	-$1.9B	$5.4B	-$1.8B
Net Income	$28.8B	$29.3B	-$7.8B	$20.2B	-$7.4B
Net Margin	5.4%	4.3%	-1.2%	3.5%	-1.2%
EPS (Diluted)	$1242.02	$1238.84	$-300.15	$425.00	$-283.96
EBITDA	$49.8B	$45.0B	$2.6B	$44.6B	$3.5B
Shares Outstanding	23M	24M	26M	27M	26M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$146.6B	$136.6B	$155.7B	$155.4B	$148.6B	$151.8B	$174.7B	$182.7B
Cost of Revenue	$135.7B	$126.1B	$146.1B	$150.2B	$146.0B	$149.6B	$170.6B	$174.1B
Gross Profit	$10.8B	$10.5B	$9.5B	$5.2B	$2.6B	$2.3B	$4.0B	$8.6B
Gross Margin	7.4%	7.7%	6.1%	3.4%	1.8%	1.5%	2.3%	4.7%
R&D Expenses	$221M	$0	$0	$282M	$0	$0	$241M	$406M
SG&A Expenses	$3.7B	$3.5B	$7.7B	$4.1B	$3.7B	$3.2B	$3.6B	$7.0B
Operating Expenses	$6.6B	$7.6B	$7.7B	$8.6B	$8.1B	$6.1B	$8.0B	$7.5B
Operating Income	$3.2B	$2.8B	$1.8B	-$3.4B	-$5.4B	-$5.7B	-$4.0B	$1.2B
Operating Margin	2.2%	2.1%	1.2%	-2.2%	-3.7%	-3.8%	-2.3%	0.6%
Interest Expense	$1.8B	$4.0B	$3.9B	$3.9B	$4.0B	$4.0B	$3.8B	$4.1B
Income Before Tax	$5.7B	$12.4B	-$937M	$3.7B	-$5.1B	-$7.1B	-$2.7B	-$7.6B
Tax Expense	$1.6B	$3.3B	-$866M	$1.4B	-$998M	-$1.3B	-$1.2B	-$1.6B
Net Income	$4.0B	$9.3B	$96M	$2.4B	-$4.1B	-$5.8B	-$1.4B	-$6.0B
Net Margin	2.7%	6.8%	0.1%	1.5%	-2.8%	-3.8%	-0.8%	-3.3%
EPS (Diluted)	$151.00	$353.24	$4.00	$10.33	$-157.00	$-221.32	$-53.67	$-229.64
EBITDA	$9.5B	$15.4B	$13.6B	$11.8B	$3.0B	-$1.8B	-$52M	$5.2B
Shares Outstanding	26M	26M	24M	239M	26M	26M	26M	26M

002710.KS KSC