₩25,500.00 ($18.99)

+150.00 (+0.59%)

Weekly Expected Move ±2.7%

₩24103 ₩24801 ₩25500 ₩26199 ₩26897

KSC · Financial Services · Investment - Banking & Investment Services · Tech Score Sell · Power 31 · ₩1.75T mcap · 32M float · 0.369% daily turnover

Revenue

$1.82T +23.6% ▲

5Y CAGR: +8.9%

Gross Profit

$1.53T +90.2% ▲

5Y CAGR: +10.1%

Operating Income

$885.9B +370.3% ▲

5Y CAGR: +32.2%

Net Income

$186.6B +28.9% ▲

5Y CAGR: +4.7%

EPS (Diluted)

$2284.84 +23.6% ▲

5Y CAGR: +1.2%

EBITDA

$879.6B +288.5% ▲

5Y CAGR: +27.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.87T	$1.66T	$1.48T	$1.47T	$1.82T
YoY Growth	+57.4%	-11.3%	-10.3%	-1.1%	+23.6%
Cost of Revenue	$221.9B	$375.3B	$608.2B	$667.1B	$290.1B
Gross Profit	$1.64T	$1.28T	$876.5B	$802.0B	$1.53T
Gross Margin	88.1%	77.3%	59.0%	54.6%	84.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$115.1B	$133.6B	$137.7B	$155.4B	$0
Operating Expenses	$776.8B	$1.06T	$695.3B	$613.6B	$639.5B
Operating Income	$867.3B	$221.0B	$181.2B	$188.4B	$885.9B
Operating Margin	46.5%	13.3%	12.2%	12.8%	48.8%
Interest Expense	$221.9B	$375.3B	$608.2B	$667.1B	$564.0B
Income Before Tax	$867.3B	$221.0B	$181.2B	$188.4B	$264.6B
Tax Expense	$251.5B	$89.2B	$45.4B	$44.2B	$77.9B
Net Income	$616.6B	$115.9B	$133.6B	$144.8B	$186.6B
Net Margin	33.0%	7.0%	9.0%	9.9%	10.3%
EPS (Diluted)	$9071.88	$1726.01	$1981.82	$1849.24	$2284.84
EBITDA	$908.0B	$257.2B	$219.8B	$226.4B	$879.6B
Shares Outstanding	68M	67M	67M	72M	88M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$333.6B	$378.7B	$362.1B	$492.3B	$404.6B	$420.8B	$572.4B	$719.0B
Cost of Revenue	$180.3B	$149.0B	$168.3B	$171.7B	$161.4B	-$211.3B	$100.7B	$73.6B
Gross Profit	$153.2B	$229.7B	$193.8B	$320.6B	$243.2B	$767.7B	$471.6B	$645.4B
Gross Margin	45.9%	60.6%	53.5%	65.1%	60.1%	182.4%	82.4%	89.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$31.5B	$50.1B	$35.4B	$53.7B	$30.0B	$41.5B	$44.5B	$61.8B
Operating Expenses	$153.2B	$185.5B	$69.2B	$212.2B	$178.1B	$180.0B	$204.7B	$175.7B
Operating Income	$62M	$44.2B	$124.7B	$108.4B	$65.1B	$587.7B	$267.0B	$469.7B
Operating Margin	0.0%	11.7%	34.4%	22.0%	16.1%	139.7%	46.6%	65.3%
Interest Expense	$180.3B	$149.0B	$168.3B	$171.7B	$161.4B	$62.7B	$162.7B	$171.7B
Income Before Tax	$62M	$44.2B	$124.7B	$108.4B	$65.1B	-$33.6B	$194.1B	$320.7B
Tax Expense	-$3.1B	$8.4B	$47.8B	$33.1B	$25.1B	-$28.1B	$48.6B	$62.9B
Net Income	$2.8B	$36.5B	$77.1B	$73.9B	$41.6B	-$6.1B	$149.8B	$257.8B
Net Margin	0.8%	9.6%	21.3%	15.0%	10.3%	-1.4%	26.2%	35.9%
EPS (Diluted)	$38.62	$211.82	$1051.32	$966.00	$475.00	$-61.84	$1945.00	$3428.00
EBITDA	$9.2B	$54.6B	$134.5B	$121.0B	$79.2B	-$19.2B	$373.3B	$503.3B
Shares Outstanding	73M	68M	73M	73M	88M	88M	84M	84M

003540.KS KSC