₩954.00 ($0.71)

-13.00 (-1.34%)

Weekly Expected Move ±10.1%

₩761 ₩858 ₩954 ₩1050 ₩1147

KSC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Sell · Power 29 · ₩11.5B mcap · 12M float · 0.563% daily turnover

Analysis Technicals Weather Peers

Revenue

$272.4B -19.7% ▼

5Y CAGR: -8.0%

Gross Profit

$17.4B -50.9% ▼

5Y CAGR: -14.0%

Operating Income

-$17.9B -204.9% ▼

Net Income

-$2.3B +85.1% ▲

EPS (Diluted)

$-194.55 +85.1% ▲

EBITDA

-$12.0B -234.0% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$465.3B	$506.7B	$441.1B	$339.3B	$272.4B
YoY Growth	+12.8%	+8.9%	-13.0%	-23.1%	-19.7%
Cost of Revenue	$441.3B	$477.3B	$424.9B	$303.9B	$255.0B
Gross Profit	$24.0B	$29.4B	$16.1B	$35.4B	$17.4B
Gross Margin	5.2%	5.8%	3.7%	10.4%	6.4%
R&D Expenses	$971M	$814M	$731M	$578M	$0
SG&A Expenses	$16.7B	$20.8B	$20.4B	$17.1B	$0
Operating Expenses	$45.9B	$47.1B	$46.3B	$41.3B	$35.3B
Operating Income	-$21.9B	-$17.7B	-$30.2B	-$5.9B	-$17.9B
Operating Margin	-4.7%	-3.5%	-6.8%	-1.7%	-6.6%
Interest Expense	$6.4B	$9.9B	$15.5B	$12.4B	$10.6B
Income Before Tax	-$37.5B	-$17.2B	-$203.3B	-$8.6B	-$2.6B
Tax Expense	-$2.4B	$1.9B	-$44.1B	$2.1B	$1.1B
Net Income	-$35.0B	-$19.1B	-$160.9B	-$15.7B	-$2.3B
Net Margin	-7.5%	-3.8%	-36.5%	-4.6%	-0.9%
EPS (Diluted)	$-2905.32	$-1584.63	$-13338.02	$-1304.21	$-194.55
EBITDA	-$13.9B	$10.6B	-$170.2B	$8.9B	-$12.0B
Shares Outstanding	12M	12M	12M	12M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$76.7B	$89.4B	$71.0B	$77.7B	$66.0B	$57.8B	$50.6B	$59.5B
Cost of Revenue	$68.1B	$81.3B	$62.7B	$70.9B	$64.5B	$55.8B	$45.9B	$52.6B
Gross Profit	$8.5B	$8.1B	$8.2B	$6.8B	$1.5B	$2.0B	$4.7B	$6.9B
Gross Margin	11.1%	9.0%	11.6%	8.7%	2.3%	3.5%	9.3%	11.5%
R&D Expenses	$0	$165M	$139M	$129M	$141M	$145M	$151M	$131M
SG&A Expenses	$9.9B	$4.4B	$10.2B	$3.7B	$3.2B	$3.4B	$2.9B	$7.3B
Operating Expenses	$9.9B	$9.8B	$10.2B	$9.7B	$8.4B	$8.1B	$7.5B	$8.1B
Operating Income	-$1.3B	-$1.8B	-$2.0B	-$2.9B	-$6.8B	-$6.1B	-$2.8B	-$1.3B
Operating Margin	-1.7%	-2.0%	-2.8%	-3.8%	-10.4%	-10.5%	-5.5%	-2.2%
Interest Expense	-$1.2B	$3.0B	$2.8B	$2.9B	$2.5B	$2.5B	$2.4B	$2.4B
Income Before Tax	-$4.2B	$1.7B	-$4.5B	-$3.8B	$9.5B	-$3.7B	-$6.4B	$10.9B
Tax Expense	-$405M	$365M	-$764M	$32M	$2.7B	-$858M	-$1.3B	$2.6B
Net Income	-$3.7B	-$3.9B	-$3.5B	-$3.6B	$7.2B	-$2.4B	-$4.9B	$8.2B
Net Margin	-4.9%	-4.4%	-4.9%	-4.7%	10.9%	-4.2%	-9.7%	13.8%
EPS (Diluted)	$-310.00	$-323.59	$-289.47	$-301.00	$598.00	$-201.35	$-406.74	$681.55
EBITDA	$218M	$5.7B	$9.7B	$474M	$13.4B	-$4.6B	-$1.4B	$138M
Shares Outstanding	12M	12M	12M	12M	12M	13M	12M	12M

002820.KS KSC