Also trades as: 002780.KS (KSC) · $vol 2M · 002787.KS (KSC) · $vol 0M

₩7,180.00 ($5.35)

-210.00 (-2.84%)

Weekly Expected Move ±15.6%

₩4947 ₩6063 ₩7180 ₩8297 ₩9413

KSC · Industrials · Engineering & Construction · Tech Score Sell · Power 41 · ₩104.4B mcap · 14M float · 0.019% daily turnover

Analysis Technicals Weather Peers

Revenue

$576.4B -20.6% ▼

5Y CAGR: +8.8%

Gross Profit

$36.2B +29.2% ▲

5Y CAGR: -2.5%

Operating Income

-$23.0B -384.6% ▼

Net Income

-$28.4B -1402.1% ▼

EPS (Diluted)

$-194.35 -1395.7% ▼

EBITDA

-$19.8B -672.6% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$444.2B	$628.9B	$759.4B	$726.2B	$576.4B
YoY Growth	+17.8%	+41.6%	+20.7%	-4.4%	-20.6%
Cost of Revenue	$377.8B	$555.7B	$691.1B	$698.2B	$540.2B
Gross Profit	$66.4B	$73.3B	$68.3B	$28.0B	$36.2B
Gross Margin	14.9%	11.6%	9.0%	3.9%	6.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.4B	$6.3B	$12.8B	$7.8B	$9.4B
Operating Expenses	$19.8B	$22.2B	$12.8B	$32.8B	$59.2B
Operating Income	$43.3B	$50.7B	$55.5B	-$4.7B	-$23.0B
Operating Margin	9.8%	8.1%	7.3%	-0.7%	-4.0%
Interest Expense	$1.0B	$136M	$278M	$281M	$303M
Income Before Tax	$49.5B	$53.2B	$59.2B	$619M	-$41.9B
Tax Expense	-$4.0B	$3.7B	$13.8B	-$1.6B	-$13.5B
Net Income	$53.4B	$49.6B	$45.3B	$2.2B	-$28.4B
Net Margin	12.0%	7.9%	6.0%	0.3%	-4.9%
EPS (Diluted)	$367.12	$340.63	$311.00	$15.00	$-194.35
EBITDA	$50.9B	$54.6B	$63.7B	$3.5B	-$19.8B
Shares Outstanding	145M	145M	146M	145M	146M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$166.0B	$200.1B	$95.4B	$136.8B	$157.3B	$187.0B	$183.6B	$220.3B
Cost of Revenue	$161.5B	$180.3B	$86.7B	$127.7B	$145.1B	$180.6B	$164.3B	$209.2B
Gross Profit	$4.5B	$19.7B	$8.6B	$9.0B	$12.2B	$6.3B	$19.3B	$11.0B
Gross Margin	2.7%	9.9%	9.0%	6.6%	7.8%	3.4%	10.5%	5.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$2.5B	$7.4B	$2.0B	$2.9B	$2.7B	$2.4B	$2.5B
Operating Expenses	$7.8B	$12.5B	$7.4B	$8.8B	$10.0B	$33.0B	$8.3B	$9.4B
Operating Income	-$3.3B	$7.3B	$1.2B	$240M	$2.3B	-$26.7B	$11.1B	$1.6B
Operating Margin	-2.0%	3.6%	1.2%	0.2%	1.4%	-14.3%	6.0%	0.7%
Interest Expense	$32M	$83M	$69M	$78M	$135M	$22M	$72M	$76M
Income Before Tax	-$2.2B	$8.9B	$2.2B	-$13.7B	$5.3B	-$35.7B	$12.2B	$1.2B
Tax Expense	$356M	-$1.8B	-$1.2B	-$4.6B	$1.2B	-$8.9B	$2.7B	$492M
Net Income	-$2.6B	$10.7B	$3.4B	-$9.0B	$4.1B	-$26.8B	$9.5B	$698M
Net Margin	-1.5%	5.3%	3.6%	-6.6%	2.6%	-14.3%	5.2%	0.3%
EPS (Diluted)	$-18.00	$73.64	$23.20	$-62.00	$28.00	$-183.51	$651.10	$48.00
EBITDA	-$1.4B	$9.8B	$9.2B	-$12.8B	$6.3B	-$25.8B	$12.0B	$2.5B
Shares Outstanding	143M	145M	145M	146M	146M	146M	15M	15M

002785.KS KSC