₩42,800.00 ($31.82)

+1300.00 (+3.13%)

Weekly Expected Move ±10.2%

₩34078 ₩38439 ₩42800 ₩47161 ₩51522

KSC · Technology · Semiconductors · Tech Score Buy · Power 65 · ₩1.17T mcap · 19M float · 2.31% daily turnover

Revenue

$432.3B +102.0% ▲

5Y CAGR: +21.7%

Gross Profit

$88.6B +69.7% ▲

5Y CAGR: +12.0%

Operating Income

$36.5B +1084.8% ▲

5Y CAGR: +45.9%

Net Income

$5.1B +365.2% ▲

5Y CAGR: -1.4%

EPS (Diluted)

$195.86 +364.1% ▲

5Y CAGR: -0.7%

EBITDA

$42.8B +311.5% ▲

5Y CAGR: +25.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$226.6B	$231.0B	$214.5B	$214.0B	$432.3B
YoY Growth	+39.6%	+2.0%	-7.1%	-0.3%	+102.0%
Cost of Revenue	$160.8B	$165.3B	$158.3B	$161.7B	$343.6B
Gross Profit	$65.8B	$65.8B	$56.2B	$52.2B	$88.6B
Gross Margin	29.0%	28.5%	26.2%	24.4%	20.5%
R&D Expenses	$7.0B	$8.8B	$8.7B	$7.4B	$0
SG&A Expenses	$7.5B	$9.6B	$10.9B	$8.8B	$11.1B
Operating Expenses	$49.1B	$46.3B	$49.8B	$49.1B	$52.0B
Operating Income	$16.5B	$21.3B	$9.1B	$3.1B	$36.5B
Operating Margin	7.3%	9.2%	4.2%	1.4%	8.4%
Interest Expense	$1.3B	$2.2B	$3.3B	$3.3B	$3.6B
Income Before Tax	$18.4B	$15.2B	$4.5B	$1.4B	$17.9B
Tax Expense	$3.3B	$24M	$2.5B	-$1.4B	$4.4B
Net Income	$15.4B	$14.6B	$3.2B	$1.1B	$5.1B
Net Margin	6.8%	6.3%	1.5%	0.5%	1.2%
EPS (Diluted)	$593.28	$563.78	$121.77	$42.20	$195.86
EBITDA	$22.7B	$24.1B	$13.2B	$10.4B	$42.8B
Shares Outstanding	26M	26M	26M	26M	28M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$54.3B	$78.8B	$110.0B	$119.3B	$109.1B	$93.9B	$105.7B	$168.6B
Cost of Revenue	$41.4B	$61.0B	$88.4B	$92.9B	$87.1B	$75.2B	$73.0B	$112.4B
Gross Profit	$12.8B	$17.9B	$21.6B	$26.4B	$22.0B	$18.7B	$32.7B	$56.3B
Gross Margin	23.6%	22.7%	19.6%	22.1%	20.1%	19.9%	30.9%	33.4%
R&D Expenses	$0	$2.1B	$1.8B	$3.0B	$2.2B	$3.4B	$2.6B	$0
SG&A Expenses	$2.5B	$2.0B	$11.7B	$2.6B	$2.2B	$3.8B	$2.9B	$2.7B
Operating Expenses	$14.6B	$12.1B	$11.7B	$14.1B	$12.0B	$17.1B	$13.8B	$16.7B
Operating Income	-$1.8B	$5.7B	$9.9B	$12.2B	$10.0B	$4.4B	$18.9B	$39.6B
Operating Margin	-3.2%	7.3%	9.0%	10.3%	9.2%	4.7%	17.9%	23.5%
Interest Expense	$877M	$752M	$895M	$884M	$959M	$851M	$1.1B	$809M
Income Before Tax	-$2.8B	$7.0B	$8.9B	$11.0B	$9.9B	-$12.0B	$19.0B	$41.3B
Tax Expense	-$225M	-$526M	$1.6B	$2.2B	$2.2B	-$1.7B	$4.0B	$9.5B
Net Income	-$2.7B	$6.2B	$5.3B	$5.5B	$5.5B	-$11.2B	$11.0B	$23.9B
Net Margin	-4.9%	7.9%	4.8%	4.6%	5.0%	-11.9%	10.4%	14.2%
EPS (Diluted)	$-103.00	$239.27	$203.95	$212.00	$210.00	$-429.52	$414.29	$861.00
EBITDA	-$427M	$9.2B	$23.1B	$13.4B	$12.4B	$6.1B	$20.5B	$41.2B
Shares Outstanding	26M	26M	26M	26M	26M	28M	27M	38M

003160.KS KSC