₩6,440.00 ($4.79)

+40.00 (+0.62%)

Weekly Expected Move ±5.3%

₩5755 ₩6098 ₩6440 ₩6782 ₩7125

KSC · Industrials · Agricultural - Machinery · Tech Score Sell · Power 35 · ₩245.2B mcap · 25M float · 1.06% daily turnover

Revenue

$929.4B +17.8% ▲

5Y CAGR: +5.4%

Gross Profit

$220.7B +31.1% ▲

5Y CAGR: +12.0%

Operating Income

$64.5B +301.3% ▲

5Y CAGR: +17.3%

Net Income

$40.1B +120.3% ▲

5Y CAGR: +44.3%

EPS (Diluted)

$992.35 +133.5% ▲

5Y CAGR: +41.6%

EBITDA

$82.4B +51.4% ▲

5Y CAGR: +19.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$841.5B	$1.17T	$836.5B	$788.8B	$929.4B
YoY Growth	+18.0%	+38.6%	-28.3%	-5.7%	+17.8%
Cost of Revenue	$683.8B	$892.3B	$613.8B	$620.4B	$708.6B
Gross Profit	$157.7B	$273.9B	$222.7B	$168.4B	$220.7B
Gross Margin	18.7%	23.5%	26.6%	21.3%	23.8%
R&D Expenses	$11.4B	$13.7B	$0	$0	$0
SG&A Expenses	$56.2B	$72.7B	$70.0B	$68.9B	$0
Operating Expenses	$119.1B	$151.9B	$146.3B	$152.3B	$156.2B
Operating Income	$47.8B	$122.0B	$76.5B	$16.1B	$64.5B
Operating Margin	5.7%	10.5%	9.1%	2.0%	6.9%
Interest Expense	$7.8B	$5.0B	$9.3B	$9.5B	$8.6B
Income Before Tax	$34.1B	$122.8B	$70.8B	$26.4B	$57.8B
Tax Expense	-$5.4B	$24.6B	$10.4B	$8.2B	$17.7B
Net Income	$39.5B	$98.2B	$60.4B	$18.2B	$40.1B
Net Margin	4.7%	8.4%	7.2%	2.3%	4.3%
EPS (Diluted)	$941.30	$2230.38	$1390.31	$425.01	$992.35
EBITDA	$57.9B	$137.7B	$96.5B	$54.4B	$82.4B
Shares Outstanding	42M	44M	43M	43M	41M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$188.4B	$162.0B	$225.7B	$262.6B	$224.2B	$216.9B	$289.7B	$262.5B
Cost of Revenue	$149.2B	$129.4B	$171.4B	$196.8B	$167.1B	$173.3B	$215.8B	$193.5B
Gross Profit	$39.2B	$32.6B	$54.4B	$65.8B	$57.0B	$43.5B	$73.9B	$69.1B
Gross Margin	20.8%	20.1%	24.1%	25.1%	25.4%	20.1%	25.5%	26.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$39.4B	$7.4B	$17.8B	$17.9B	$17.1B	$15.2B	$17.7B	$41.1B
Operating Expenses	$39.4B	$39.1B	$39.3B	$41.6B	$41.1B	$40.9B	$38.8B	$41.5B
Operating Income	-$162M	-$6.5B	$15.1B	$24.2B	$15.9B	$8.8B	$35.0B	$27.6B
Operating Margin	-0.1%	-4.0%	6.7%	9.2%	7.1%	4.0%	12.1%	10.5%
Interest Expense	$2.3B	$2.7B	$2.4B	$2.3B	$2.0B	$1.9B	$1.7B	$1.7B
Income Before Tax	-$13.8B	$5.6B	$13.6B	$16.6B	$17.8B	$9.9B	$40.6B	$29.1B
Tax Expense	-$1.3B	-$845M	$3.3B	$4.0B	$6.5B	$3.9B	$10.3B	$2.7B
Net Income	-$12.4B	$6.4B	$10.3B	$12.6B	$11.2B	$6.0B	$30.3B	$26.5B
Net Margin	-6.6%	4.0%	4.6%	4.8%	5.0%	2.8%	10.4%	10.1%
EPS (Diluted)	$-290.00	$150.29	$246.00	$304.00	$280.00	$150.97	$759.00	$665.00
EBITDA	-$6.7B	$13.4B	$20.5B	$23.3B	$24.2B	$14.4B	$39.7B	$32.4B
Shares Outstanding	43M	43M	42M	41M	40M	41M	41M	41M

002900.KS KSC