₩15,510.00 ($11.53)

-1420.00 (-8.39%)

Weekly Expected Move ±13.9%

₩11209 ₩13359 ₩15510 ₩17661 ₩19811

KSC · Consumer Defensive · Household & Personal Products · Tech Score Buy · Power 62 · ₩281.1B mcap · 8M float · 12.38% daily turnover

Analysis Technicals Weather Peers

Revenue

$184.6B +10.2% ▲

5Y CAGR: +24.4%

Gross Profit

$49.0B +22.0% ▲

5Y CAGR: +43.5%

Operating Income

$32.9B +23.9% ▲

Net Income

$27.4B +18.3% ▲

EPS (Diluted)

$7551.00 +18.3% ▲

EBITDA

$35.4B +14.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$67.8B	$103.9B	$109.3B	$167.5B	$184.6B
YoY Growth	+9.4%	+53.2%	+5.3%	+53.2%	+10.2%
Cost of Revenue	$58.5B	$89.0B	$89.4B	$127.3B	$135.6B
Gross Profit	$9.3B	$14.9B	$20.0B	$40.1B	$49.0B
Gross Margin	13.7%	14.3%	18.3%	24.0%	26.5%
R&D Expenses	$4.6B	$4.6B	$5.1B	$5.9B	$0
SG&A Expenses	$844M	$1.0B	$1.2B	$1.2B	$16.1B
Operating Expenses	$10.1B	$10.5B	$10.9B	$13.6B	$16.1B
Operating Income	-$766M	$4.3B	$9.0B	$26.5B	$32.9B
Operating Margin	-1.1%	4.2%	8.3%	15.9%	17.8%
Interest Expense	$600M	$814M	$982M	$788M	$947M
Income Before Tax	-$3.2B	$4.0B	$8.8B	$27.8B	$33.7B
Tax Expense	-$2.0B	-$9M	$1.5B	$4.7B	$6.3B
Net Income	-$1.2B	$4.0B	$7.3B	$23.1B	$27.4B
Net Margin	-1.8%	3.9%	6.7%	13.8%	14.8%
EPS (Diluted)	$-331.50	$1112.55	$2008.65	$6383.16	$7551.00
EBITDA	$1.4B	$7.2B	$12.7B	$31.0B	$35.4B
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$48.2B	$36.0B	$38.0B	$53.8B	$54.8B	$38.0B	$52.2B	$71.2B
Cost of Revenue	$35.7B	$27.7B	$28.5B	$38.4B	$39.4B	$29.6B	$39.3B	$51.6B
Gross Profit	$12.5B	$8.3B	$9.5B	$15.4B	$15.2B	$8.4B	$12.9B	$19.6B
Gross Margin	26.0%	22.9%	25.0%	28.6%	27.8%	22.2%	24.7%	27.6%
R&D Expenses	$0	$1.9B	$0	$0	$1.6B	$1.9B	$1.8B	$2.6B
SG&A Expenses	$235M	$317M	$3.5B	$4.6B	$290M	$489M	$619M	$3.0B
Operating Expenses	$3.2B	$4.4B	$3.5B	$4.6B	$3.4B	$4.2B	$4.3B	$5.7B
Operating Income	$9.4B	$3.9B	$6.0B	$10.8B	$11.9B	$4.2B	$8.6B	$14.0B
Operating Margin	19.4%	10.8%	15.8%	20.1%	21.6%	11.1%	16.4%	19.6%
Interest Expense	$164M	$142M	$134M	$132M	$120M	$561M	$591M	$594M
Income Before Tax	$9.4B	$4.1B	$6.6B	$10.8B	$12.3B	$4.0B	$9.5B	$14.0B
Tax Expense	$2.1B	-$219M	$1.4B	$2.3B	$2.8B	-$141M	$2.0B	$3.2B
Net Income	$7.3B	$4.7B	$5.2B	$8.5B	$9.5B	$4.1B	$7.5B	$10.8B
Net Margin	15.2%	13.1%	13.8%	15.8%	17.4%	10.8%	14.4%	15.2%
EPS (Diluted)	$2019.00	$1297.09	$1444.27	$2338.39	$2633.00	$226.98	$348.61	$494.89
EBITDA	$10.2B	$4.8B	$6.9B	$16.0B	$12.9B	-$436M	$9.3B	$14.7B
Shares Outstanding	4M	4M	4M	4M	4M	18M	23M	23M

003350.KS KSC