₩21,000.00 ($15.63)

-650.00 (-3.00%)

Weekly Expected Move ±3.5%

₩19543 ₩20272 ₩21000 ₩21728 ₩22457

KSC · Industrials · Industrial - Distribution · Tech Score Neutral · Power 41 · ₩372.6B mcap · 9M float · 0.251% daily turnover

Analysis Technicals Weather Peers

Revenue

$446.9B -6.9% ▼

5Y CAGR: +2.6%

Gross Profit

$45.4B -15.5% ▼

5Y CAGR: -1.0%

Operating Income

$12.8B -30.5% ▼

5Y CAGR: -10.6%

Net Income

$58.6B +3.3% ▲

5Y CAGR: +15.8%

EPS (Diluted)

$3325.13 +3.3% ▲

5Y CAGR: +15.8%

EBITDA

$22.0B -73.1% ▼

5Y CAGR: -5.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$467.0B	$492.5B	$476.8B	$480.2B	$446.9B
YoY Growth	+19.0%	+5.5%	-3.2%	+0.7%	-6.9%
Cost of Revenue	$416.1B	$442.7B	$428.3B	$426.4B	$401.4B
Gross Profit	$50.9B	$49.8B	$48.5B	$53.8B	$45.4B
Gross Margin	10.9%	10.1%	10.2%	11.2%	10.2%
R&D Expenses	$37K	$0	$0	$0	$0
SG&A Expenses	$16.0B	$19.6B	$19.5B	$22.8B	$31.7B
Operating Expenses	$25.9B	$30.4B	$29.0B	$35.4B	$32.7B
Operating Income	$24.0B	$19.4B	$19.6B	$18.4B	$12.8B
Operating Margin	5.1%	3.9%	4.1%	3.8%	2.9%
Interest Expense	$608M	$736M	$1.0B	$978M	$816M
Income Before Tax	$54.6B	$57.5B	$62.0B	$71.5B	$68.7B
Tax Expense	$9.7B	-$224M	$7.0B	$8.9B	$7.3B
Net Income	$40.3B	$53.8B	$50.1B	$56.8B	$58.6B
Net Margin	8.6%	10.9%	10.5%	11.8%	13.1%
EPS (Diluted)	$2288.00	$3056.46	$2840.17	$3219.15	$3325.13
EBITDA	$37.2B	$31.7B	$35.3B	$82.0B	$22.0B
Shares Outstanding	18M	18M	18M	18M	18M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$114.1B	$120.6B	$116.0B	$120.0B	$110.4B	$100.5B	$109.4B	$123.4B
Cost of Revenue	$101.3B	$108.1B	$102.2B	$106.4B	$98.7B	$92.9B	$97.5B	$105.7B
Gross Profit	$12.8B	$12.6B	$13.8B	$13.6B	$11.6B	$7.6B	$11.9B	$17.7B
Gross Margin	11.2%	10.4%	11.9%	11.3%	10.5%	7.6%	10.9%	14.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9.1B	$5.9B	$5.5B	$8.4B	$5.6B	$8.4B	$4.5B	$8.6B
Operating Expenses	$9.1B	$9.1B	$8.5B	$8.4B	$8.3B	$8.7B	$7.4B	$8.7B
Operating Income	$3.6B	$3.4B	$5.3B	$5.2B	$3.3B	-$1.0B	$4.5B	$9.0B
Operating Margin	3.2%	2.8%	4.5%	4.4%	3.0%	-1.0%	4.1%	7.3%
Interest Expense	$235M	$178M	$171M	$174M	$163M	$308M	$158M	$159M
Income Before Tax	$15.9B	$16.3B	$20.2B	$19.3B	$17.5B	$11.7B	$22.2B	$26.5B
Tax Expense	$1.5B	$3.3B	$2.1B	$2.5B	$1.7B	$977M	$2.3B	$3.4B
Net Income	$13.8B	$11.2B	$16.6B	$16.2B	$14.7B	$11.2B	$18.6B	$22.6B
Net Margin	12.1%	9.3%	14.3%	13.5%	13.3%	11.1%	17.0%	18.3%
EPS (Diluted)	$784.00	$634.02	$943.26	$916.78	$832.00	$633.11	$1049.77	$1262.23
EBITDA	$12.8B	$18.9B	$10.4B	$15.9B	$5.6B	$1.2B	$6.7B	$11.2B
Shares Outstanding	18M	18M	18M	18M	18M	18M	18M	18M

002810.KS KSC