₩9,450.00 ($7.03)

-570.00 (-5.69%)

Weekly Expected Move ±13.5%

₩6906 ₩8178 ₩9450 ₩10722 ₩11994

KSC · Industrials · Industrial - Distribution · Tech Score Buy · Power 51 · ₩92.6B mcap · 6M float · 9.38% daily turnover

Analysis Technicals Weather Peers

Revenue

$241.7B -2.9% ▼

5Y CAGR: +2.1%

Gross Profit

$42.7B -8.0% ▼

5Y CAGR: +4.6%

Operating Income

$17.6B +24.0% ▲

5Y CAGR: +14.8%

Net Income

$14.2B +95.8% ▲

5Y CAGR: +22.1%

EPS (Diluted)

$1120.47 +65.5% ▲

5Y CAGR: +18.3%

EBITDA

$21.3B +30.5% ▲

5Y CAGR: +6.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$206.4B	$178.0B	$276.1B	$248.8B	$241.7B
YoY Growth	-5.1%	-13.7%	+55.1%	-9.9%	-2.9%
Cost of Revenue	$171.2B	$149.6B	$238.2B	$202.4B	$199.0B
Gross Profit	$35.2B	$28.4B	$37.9B	$46.4B	$42.7B
Gross Margin	17.1%	16.0%	13.7%	18.6%	17.7%
R&D Expenses	$0	$1.0B	$715M	$0	$0
SG&A Expenses	$8.8B	$8.4B	$11.0B	$12.6B	$0
Operating Expenses	$27.6B	$25.5B	$28.7B	$32.2B	$25.2B
Operating Income	$9.1B	$5.0B	$9.1B	$14.2B	$17.6B
Operating Margin	4.4%	2.8%	3.3%	5.7%	7.3%
Interest Expense	$1.6B	$1.9B	$3.4B	$2.9B	$3.5B
Income Before Tax	$7.1B	$3.0B	$10.3B	$9.7B	$18.2B
Tax Expense	$2.2B	$609M	$2.9B	$2.4B	$3.9B
Net Income	$5.5B	$2.4B	$7.4B	$7.3B	$14.2B
Net Margin	2.6%	1.4%	2.7%	2.9%	5.9%
EPS (Diluted)	$507.20	$225.10	$688.89	$677.11	$1120.47
EBITDA	$13.9B	$9.1B	$17.3B	$16.3B	$21.3B
Shares Outstanding	11M	11M	11M	11M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$46.4B	$103.2B	$66.7B	$65.8B	$56.5B	$52.6B	$40.4B	$64.2B
Cost of Revenue	$37.8B	$83.4B	$58.5B	$55.2B	$47.5B	$36.5B	$33.4B	$50.6B
Gross Profit	$8.5B	$19.8B	$8.2B	$10.7B	$9.0B	$16.0B	$7.0B	$13.6B
Gross Margin	18.4%	19.2%	12.3%	16.2%	16.0%	30.5%	17.3%	21.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$264M	$278M
SG&A Expenses	$2.3B	$6.3B	$7.1B	$2.4B	$1.9B	$1.1B	$2.0B	$6.7B
Operating Expenses	$7.9B	$11.5B	$7.1B	$6.5B	$7.0B	$5.9B	$5.7B	$6.4B
Operating Income	$677M	$8.3B	$1.1B	$4.2B	$2.1B	$10.2B	$1.3B	$7.2B
Operating Margin	1.5%	8.0%	1.6%	6.4%	3.7%	19.4%	3.2%	11.2%
Interest Expense	$665M	$697M	$925M	$1.0B	$856M	$678M	$511M	$502M
Income Before Tax	$2.0B	$5.3B	$908M	$7.4B	$541M	$9.4B	$629M	$7.4B
Tax Expense	$367M	$1.6B	$584M	$1.4B	$58M	$1.9B	$213M	-$2.3B
Net Income	$1.6B	$3.7B	$323M	$6.0B	$483M	$7.5B	$416M	$9.6B
Net Margin	3.5%	3.6%	0.5%	9.1%	0.9%	14.2%	1.0%	15.0%
EPS (Diluted)	$149.00	$345.25	$30.09	$561.00	$46.00	$587.08	$42.45	$984.76
EBITDA	$3.6B	$7.0B	$9.1B	$9.4B	$2.4B	$11.3B	$2.2B	$8.1B
Shares Outstanding	11M	11M	11M	11M	10M	13M	10M	10M

003010.KS KSC