₩10,800.00 ($8.04)

+180.00 (+1.69%)

Weekly Expected Move ±11.3%

₩8361 ₩9581 ₩10800 ₩12019 ₩13239

KSC · Industrials · Manufacturing - Textiles · Tech Score Neutral · Power 41 · ₩234.7B mcap · 20M float · 0.538% daily turnover

Analysis Technicals Weather Peers

Revenue

$517.0B -1.3% ▼

5Y CAGR: +2.1%

Gross Profit

$89.2B +1.0% ▲

5Y CAGR: -0.1%

Operating Income

$30.9B +240.8% ▲

5Y CAGR: +17.9%

Net Income

$33.2B +18.1% ▲

5Y CAGR: +27.0%

EPS (Diluted)

$1497.13 +13.5% ▲

5Y CAGR: +27.6%

EBITDA

$55.8B -19.0% ▼

5Y CAGR: +5.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$601.0B	$593.1B	$539.4B	$523.7B	$517.0B
YoY Growth	+29.3%	-1.3%	-9.0%	-2.9%	-1.3%
Cost of Revenue	$464.2B	$528.5B	$461.2B	$435.3B	$427.9B
Gross Profit	$136.9B	$64.5B	$78.2B	$88.4B	$89.2B
Gross Margin	22.8%	10.9%	14.5%	16.9%	17.3%
R&D Expenses	$49M	$64M	$58M	$67M	$35M
SG&A Expenses	$43.0B	$47.2B	$69.8B	$39.6B	$58.3B
Operating Expenses	$75.9B	$80.5B	$69.9B	$79.3B	$58.4B
Operating Income	$61.0B	-$9.9B	$8.4B	$9.1B	$30.9B
Operating Margin	10.1%	-1.7%	1.5%	1.7%	6.0%
Interest Expense	$2.0B	$3.6B	$5.2B	$7.7B	$5.4B
Income Before Tax	$67.8B	$161.2B	$11.5B	$34.4B	$44.3B
Tax Expense	$3.5B	$46.6B	$1.8B	$5.4B	$10.4B
Net Income	$62.9B	$114.3B	$7.8B	$28.1B	$33.2B
Net Margin	10.5%	19.3%	1.5%	5.4%	6.4%
EPS (Diluted)	$2776.29	$5047.31	$359.65	$1319.49	$1497.13
EBITDA	$89.7B	$187.2B	$36.5B	$68.8B	$55.8B
Shares Outstanding	23M	23M	22M	21M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$119.8B	$144.2B	$136.4B	$121.9B	$124.3B	$134.4B	$140.5B	$138.5B
Cost of Revenue	$104.3B	$118.0B	$111.8B	$101.4B	$102.1B	$104.7B	$116.1B	$108.1B
Gross Profit	$15.5B	$26.2B	$24.6B	$20.5B	$22.1B	$29.9B	$24.4B	$30.4B
Gross Margin	13.0%	18.1%	18.0%	16.8%	17.8%	22.2%	17.4%	21.9%
R&D Expenses	$691K	$51M	$10M	$13M	$986K	$11M	$149M	$14M
SG&A Expenses	$9.9B	$8.0B	$21.8B	$8.8B	$9.7B	$12.2B	$11.9B	$17.7B
Operating Expenses	$18.7B	$21.2B	$21.8B	$18.7B	$21.2B	$23.0B	$21.4B	$17.9B
Operating Income	-$3.2B	$5.0B	$2.8B	$1.7B	$923M	$6.9B	$3.0B	$12.5B
Operating Margin	-2.7%	3.5%	2.1%	1.4%	0.7%	5.1%	2.1%	9.0%
Interest Expense	$1.9B	$2.8B	$1.2B	$1.7B	$1.2B	$1.3B	$1.1B	$1.1B
Income Before Tax	$2.3B	$4.6B	$22.9B	$1.7B	$1.4B	$18.2B	$3.9B	$40.0B
Tax Expense	$798M	$281M	$4.0B	$252M	$304M	$5.9B	-$174M	$9.9B
Net Income	$1.4B	$3.9B	$18.8B	$1.2B	$1.1B	$12.1B	$3.9B	$30.0B
Net Margin	1.1%	2.7%	13.8%	1.0%	0.9%	9.0%	2.7%	21.6%
EPS (Diluted)	$67.97	$180.93	$882.00	$57.00	$53.00	$561.06	$177.70	$1378.86
EBITDA	$10.7B	$14.4B	$31.4B	$9.8B	$8.5B	$6.1B	$9.2B	$18.5B
Shares Outstanding	21M	21M	21M	21M	21M	22M	22M	22M

003200.KS KSC