Also trades as: 002790.KS (KSC) · $vol 3M

₩11,010.00 ($8.13)

-220.00 (-1.96%)

Weekly Expected Move ±1.8%

₩10612 ₩10811 ₩11010 ₩11209 ₩11408

KSC · Consumer Defensive · Household & Personal Products · Tech Score Buy · Power 59 · ₩2.11T mcap · 91M float · 0.011% daily turnover

Analysis Technicals Weather Peers

Revenue

$4.62T +8.5% ▲

5Y CAGR: -1.3%

Gross Profit

$3.13T +2.4% ▲

5Y CAGR: -2.5%

Operating Income

$368.0B +47.6% ▲

5Y CAGR: +19.6%

Net Income

$124.0B -50.8% ▼

5Y CAGR: +64.2%

EPS (Diluted)

$1255.57 -54.9% ▼

5Y CAGR: +58.5%

EBITDA

$647.8B -34.4% ▼

5Y CAGR: +2.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.33T	$4.49T	$4.02T	$4.26T	$4.62T
YoY Growth	+8.0%	-15.6%	-10.5%	+5.9%	+8.5%
Cost of Revenue	$1.46T	$1.35T	$1.17T	$1.20T	$1.49T
Gross Profit	$3.86T	$3.15T	$2.86T	$3.06T	$3.13T
Gross Margin	72.6%	70.0%	71.0%	71.8%	67.8%
R&D Expenses	$105.6B	$98.6B	$104.3B	$104.4B	$0
SG&A Expenses	$2.31T	$1.84T	$2.39T	$1.76T	$0
Operating Expenses	$3.51T	$2.88T	$2.70T	$2.81T	$2.77T
Operating Income	$356.2B	$271.9B	$152.0B	$249.3B	$368.0B
Operating Margin	6.7%	6.0%	3.8%	5.9%	8.0%
Interest Expense	$14.3B	$14.6B	$16.7B	$29.1B	$22.6B
Income Before Tax	$429.6B	$288.4B	$353.7B	$690.6B	$395.8B
Tax Expense	$137.6B	$139.2B	$119.0B	$37.7B	$103.6B
Net Income	$180.0B	$62.2B	$119.3B	$252.0B	$124.0B
Net Margin	3.4%	1.4%	3.0%	5.9%	2.7%
EPS (Diluted)	$1988.00	$657.00	$1296.00	$2782.00	$1255.57
EBITDA	$852.7B	$613.9B	$588.3B	$987.2B	$647.8B
Shares Outstanding	83M	83M	83M	83M	203M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.07T	$1.18T	$1.16T	$1.09T	$1.11T	$1.26T	$1.22T	$1.25T
Cost of Revenue	$306.2B	$328.9B	$310.2B	$282.8B	$298.3B	$379.6B	$370.2B	$361.3B
Gross Profit	$761.9B	$850.5B	$854.5B	$812.2B	$810.0B	$875.6B	$852.6B	$893.0B
Gross Margin	71.3%	72.1%	73.4%	74.2%	73.1%	69.8%	69.7%	71.2%
R&D Expenses	$25.3B	$25.1B	$25.7B	$28.2B	$24.8B	$26.8B	$25.2B	$0
SG&A Expenses	$604.1B	$473.9B	$639.3B	$732.1B	$434.2B	$120.4B	$469.1B	$732.6B
Operating Expenses	$686.9B	$771.4B	$725.6B	$732.1B	$705.7B	$820.9B	$714.8B	$770.2B
Operating Income	$75.0B	$79.0B	$128.9B	$80.1B	$104.3B	$54.8B	$137.8B	$122.8B
Operating Margin	7.0%	6.7%	11.1%	7.3%	9.4%	4.4%	11.3%	9.8%
Interest Expense	$9.7B	-$7.9B	$11.4B	$8.5B	$5.7B	$7.9B	$6.6B	$4.7B
Income Before Tax	$72.2B	-$37.3B	$157.1B	$66.1B	$118.5B	$54.0B	$170.4B	$133.6B
Tax Expense	$20.6B	-$3.5B	$17.1B	$15.4B	$35.2B	$35.9B	$38.0B	$29.1B
Net Income	$51.6B	-$6.3B	$58.8B	$25.0B	$37.3B	$2.9B	$56.2B	$41.8B
Net Margin	4.8%	-0.5%	5.0%	2.3%	3.4%	0.2%	4.6%	3.3%
EPS (Diluted)	$286.00	$-76.65	$648.00	$272.00	$409.00	$31.99	$621.00	$460.00
EBITDA	$144.1B	$620.1B	$199.9B	$883.3B	$174.3B	-$609.6B	$205.2B	$190.8B
Shares Outstanding	83M	83M	83M	83M	91M	530M	196M	208M

002795.KS KSC