Also trades as: 003530.KS (KSC) · $vol 5M

₩6,540.00 ($4.87)

+30.00 (+0.46%)

Weekly Expected Move ±4.1%

₩6003 ₩6272 ₩6540 ₩6808 ₩7077

KSC · Financial Services · Investment - Banking & Investment Services · Tech Score Neutral · Power 58 · ₩1.09T mcap · 146M float · 0.017% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers

Income Trends

Revenue

$756.9B +28.5% ▲

5Y CAGR: +12.1%

Gross Profit

$621.3B +113.9% ▲

5Y CAGR: +11.4%

Operating Income

$398.6B +556.9% ▲

5Y CAGR: +33.4%

Net Income

$101.8B +161.7% ▲

5Y CAGR: +8.7%

EPS (Diluted)

$460.16 +158.0% ▲

5Y CAGR: +8.4%

EBITDA

$419.0B +388.2% ▲

5Y CAGR: +29.6%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$576.4B	$486.5B	$597.6B	$589.1B	$756.9B
YoY Growth	+35.1%	-15.6%	+22.8%	-1.4%	+28.5%
Cost of Revenue	$67.6B	$176.7B	$286.7B	$298.6B	$135.6B
Gross Profit	$508.8B	$309.8B	$310.9B	$290.5B	$621.3B
Gross Margin	88.3%	63.7%	52.0%	49.3%	82.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$70.1B	$78.2B	$75.1B	$80.9B	$0
Operating Expenses	$316.1B	$375.3B	$296.5B	$229.8B	$222.6B
Operating Income	$192.7B	-$65.4B	$14.4B	$60.7B	$398.6B
Operating Margin	33.4%	-13.5%	2.4%	10.3%	52.7%
Interest Expense	$67.6B	$176.7B	$286.7B	$298.6B	$250.8B
Income Before Tax	$192.7B	-$65.4B	$14.4B	$60.7B	$141.6B
Tax Expense	$48.6B	-$10.6B	$5.1B	$21.8B	$39.8B
Net Income	$144.1B	-$54.9B	$9.3B	$38.9B	$101.8B
Net Margin	25.0%	-11.3%	1.6%	6.6%	13.4%
EPS (Diluted)	$659.65	$-251.14	$42.64	$178.34	$460.16
EBITDA	$215.2B	-$41.0B	$39.1B	$85.8B	$419.0B
Shares Outstanding	218M	218M	218M	218M	221M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$146.5B	$147.2B	$196.3B	$187.7B	$191.1B	$220.1B	$186.6B	$459.9B
Cost of Revenue	$73.7B	$73.1B	$73.4B	$70.6B	$72.6B	-$81.0B	$32.6B	$70.5B
Gross Profit	$72.7B	$74.1B	$122.9B	$117.1B	$118.5B	$262.8B	$154.0B	$389.5B
Gross Margin	49.7%	50.4%	62.6%	62.4%	62.0%	119.4%	82.5%	84.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$16.9B	$24.7B	$21.4B	$20.9B	$22.0B	$27.4B	$23.3B	$44.4B
Operating Expenses	$67.5B	$95.9B	$75.6B	$80.9B	$86.8B	$97.9B	$50.1B	$295.8B
Operating Income	$5.2B	-$21.8B	$47.4B	$36.1B	$31.7B	$90.1B	$104.0B	$93.6B
Operating Margin	3.6%	-14.8%	24.1%	19.3%	16.6%	40.9%	55.7%	20.4%
Interest Expense	$73.7B	$73.1B	$73.4B	$70.6B	$72.6B	$64.9B	$74.3B	$38.0B
Income Before Tax	$5.2B	-$21.8B	$47.4B	$36.1B	$31.7B	$26.7B	$25.0B	$37.3B
Tax Expense	$1.8B	$43M	$10.2B	$6.8B	$10.2B	$12.7B	$5.9B	$10.3B
Net Income	$3.4B	-$21.8B	$37.2B	$29.3B	$21.5B	$14.1B	$19.1B	$27.0B
Net Margin	2.3%	-14.8%	18.9%	15.6%	11.2%	6.4%	10.2%	5.9%
EPS (Diluted)	$15.55	$-100.04	$170.39	$134.47	$97.00	$64.56	$87.20	$123.25
EBITDA	$11.3B	-$15.0B	$54.0B	$42.9B	$38.5B	$97.9B	$105.7B	$82.3B
Shares Outstanding	218M	218M	218M	218M	221M	221M	219M	219M

003535.KS KSC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet