Also trades as: 003470.KS (KSC) · $vol 8M

₩4,155.00 ($3.09)

-15.00 (-0.36%)

Weekly Expected Move ±2.1%

₩3977 ₩4066 ₩4155 ₩4244 ₩4333

KSC · Financial Services · Financial - Capital Markets · Tech Score Sell · Power 45 · ₩902.2B mcap · 204M float · 0.043% daily turnover

Analysis Technicals Weather Peers

Revenue

$898.3B -1.0% ▼

5Y CAGR: +4.3%

Gross Profit

$755.7B +26.7% ▲

5Y CAGR: +3.0%

Operating Income

$344.6B +259.2% ▲

5Y CAGR: +19.9%

Net Income

$95.6B +30.9% ▲

5Y CAGR: -1.9%

EPS (Diluted)

$466.16 +31.1% ▲

5Y CAGR: -0.5%

EBITDA

$393.5B +203.4% ▲

5Y CAGR: +18.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$909.5B	$650.0B	$854.2B	$907.3B	$898.3B
YoY Growth	+24.9%	-28.5%	+31.4%	+6.2%	-1.0%
Cost of Revenue	$64.4B	$165.9B	$272.3B	$310.9B	$142.6B
Gross Profit	$845.1B	$484.1B	$581.9B	$596.4B	$755.7B
Gross Margin	92.9%	74.5%	68.1%	65.7%	84.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$72.9B	$71.2B	$69.0B	$80.0B	$0
Operating Expenses	$645.4B	$420.9B	$490.8B	$500.4B	$411.2B
Operating Income	$199.7B	$63.2B	$91.1B	$95.9B	$344.6B
Operating Margin	22.0%	9.7%	10.7%	10.6%	38.4%
Interest Expense	$64.4B	$165.9B	$272.3B	$310.9B	$241.7B
Income Before Tax	$199.7B	$63.2B	$91.1B	$95.9B	$117.1B
Tax Expense	$49.1B	$18.1B	$26.7B	$22.9B	$21.5B
Net Income	$150.6B	$45.1B	$64.4B	$73.0B	$95.6B
Net Margin	16.6%	6.9%	7.5%	8.1%	10.6%
EPS (Diluted)	$674.00	$219.34	$313.53	$355.49	$466.16
EBITDA	$226.7B	$90.6B	$121.8B	$129.7B	$393.5B
Shares Outstanding	228M	205M	205M	205M	205M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$219.7B	$229.6B	$205.8B	$239.7B	$238.4B	$296.0B	$366.4B	$465.2B
Cost of Revenue	$77.9B	$80.1B	$74.6B	$69.1B	$27.6B	$39.8B	$47.6B	$55.1B
Gross Profit	$141.8B	$149.5B	$131.1B	$170.6B	$210.8B	$256.3B	$318.8B	$410.1B
Gross Margin	64.6%	65.1%	63.7%	71.2%	88.4%	86.6%	87.0%	88.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$20.0B	$20.8B	$21.2B	$23.3B	$22.7B	$27.1B	$27.1B	$36.5B
Operating Expenses	$114.6B	$134.7B	$119.4B	$139.5B	$158.5B	$173.7B	$185.5B	$262.3B
Operating Income	$27.2B	$14.8B	$11.7B	$31.1B	$38.9B	$82.6B	$133.3B	$147.9B
Operating Margin	12.4%	6.4%	5.7%	13.0%	16.3%	27.9%	36.4%	31.8%
Interest Expense	$77.9B	$80.1B	$74.6B	$69.1B	$62.5B	$61.1B	$59.6B	$60.5B
Income Before Tax	$27.2B	$14.8B	$11.7B	$31.1B	$38.9B	$35.4B	$87.9B	$82.3B
Tax Expense	$6.4B	$3.7B	$2.6B	$7.6B	$9.2B	$2.1B	$19.9B	$20.5B
Net Income	$20.9B	$11.1B	$9.1B	$23.5B	$29.7B	$33.2B	$68.0B	$61.9B
Net Margin	9.5%	4.8%	4.4%	9.8%	12.5%	11.2%	18.6%	13.3%
EPS (Diluted)	$102.00	$54.37	$44.52	$114.31	$145.00	$162.05	$330.81	$301.04
EBITDA	$34.9B	$22.9B	$20.2B	$39.7B	$103.1B	$105.3B	$156.3B	$152.0B
Shares Outstanding	205M	205M	205M	205M	205M	205M	205M	205M

003475.KS KSC