₩2,220.00 ($1.65)

-5.00 (-0.22%)

Weekly Expected Move ±1.5%

₩2152 ₩2186 ₩2220 ₩2254 ₩2288

KSC · Basic Materials · Agricultural Inputs · Tech Score Sell · Power 31 · ₩43.5B mcap · 8M float · 0.632% daily turnover

Analysis Technicals Weather Peers

Revenue

$64.3B +7.5% ▲

5Y CAGR: +4.5%

Gross Profit

$12.4B -19.7% ▼

5Y CAGR: +5.4%

Operating Income

-$8.1B -177.9% ▼

Net Income

$34.5B +1100.8% ▲

EPS (Diluted)

$1686.91 +1060.7% ▲

EBITDA

-$4.5B -206.2% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$57.7B	$66.4B	$62.6B	$59.8B	$64.3B
YoY Growth	+11.5%	+15.1%	-5.7%	-4.4%	+7.5%
Cost of Revenue	$43.2B	$48.5B	$46.1B	$44.3B	$51.9B
Gross Profit	$14.5B	$17.9B	$16.5B	$15.5B	$12.4B
Gross Margin	25.2%	27.0%	26.4%	25.9%	19.3%
R&D Expenses	$1.6B	$2.0B	$2.0B	$2.0B	$0
SG&A Expenses	$3.3B	$3.9B	$4.0B	$4.2B	$0
Operating Expenses	$13.5B	$16.0B	$16.2B	$18.4B	$20.6B
Operating Income	$2.0B	$3.1B	$287M	-$2.9B	-$8.1B
Operating Margin	3.5%	4.7%	0.5%	-4.9%	-12.7%
Interest Expense	$73M	$194M	$111M	$902M	$2.0B
Income Before Tax	$1.8B	$2.5B	$1.6B	-$5.5B	$48.8B
Tax Expense	$514M	-$1.4B	$428M	-$1.9B	$14.6B
Net Income	$1.4B	$4.0B	$1.3B	-$3.4B	$34.5B
Net Margin	2.4%	6.0%	2.0%	-5.8%	53.6%
EPS (Diluted)	$69.33	$204.13	$65.21	$-175.59	$1686.91
EBITDA	$4.6B	$5.6B	$4.8B	-$1.5B	-$4.5B
Shares Outstanding	20M	20M	20M	20M	20M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.2B	$1.9B	$44.9B	$10.9B	$6.7B	$1.7B	$44.3B	$12.9B
Cost of Revenue	$6.1B	$2.6B	$32.3B	$9.2B	$6.0B	$4.4B	$31.9B	$11.3B
Gross Profit	$1.1B	-$660M	$12.6B	$1.7B	$773M	-$2.7B	$12.4B	$1.6B
Gross Margin	15.1%	-34.6%	28.1%	15.7%	11.5%	-153.5%	28.0%	12.7%
R&D Expenses	$0	$596M	$526M	$759M	$562M	$690M	$541M	$662M
SG&A Expenses	$4.7B	$893M	$5.1B	$1.5B	$967M	$973M	$1.5B	$4.3B
Operating Expenses	$4.7B	$4.9B	$5.1B	$5.2B	$5.6B	$4.7B	$5.4B	$5.2B
Operating Income	-$3.7B	-$5.6B	$7.6B	-$3.5B	-$4.8B	-$7.4B	$7.0B	-$3.6B
Operating Margin	-51.0%	-293.2%	16.8%	-32.0%	-71.2%	-425.4%	15.9%	-27.7%
Interest Expense	$192M	$471M	$589M	$540M	$416M	$417M	$332M	$330M
Income Before Tax	-$3.8B	-$7.9B	$7.0B	$58.5B	-$4.9B	-$11.8B	$6.9B	-$3.3B
Tax Expense	-$631M	-$2.5B	$1.7B	$13.8B	-$1.0B	$115M	$2.3B	-$502M
Net Income	-$3.1B	-$5.3B	$5.3B	$44.7B	-$3.8B	-$11.8B	$4.7B	-$2.7B
Net Margin	-43.1%	-276.9%	11.8%	409.0%	-56.2%	-679.2%	10.5%	-21.2%
EPS (Diluted)	$-158.00	$-268.99	$271.53	$2284.00	$-192.79	$-604.24	$238.49	$-139.88
EBITDA	-$2.9B	-$6.6B	$13.5B	$59.9B	-$3.5B	-$6.4B	$7.7B	-$3.0B
Shares Outstanding	20M	20M	20M	20M	20M	20M	20M	20M

003080.KS KSC