Also trades as: 003550.KS (KSC) · $vol 55M

₩67,500.00 ($50.24)

+800.00 (+1.20%)

Weekly Expected Move ±2.7%

₩63895 ₩65697 ₩67500 ₩69303 ₩71105

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Sell · Power 32 · ₩15.80T mcap · 154M float · 0.014% daily turnover

Revenue

$7.12T -0.8% ▼

5Y CAGR: +1.4%

Gross Profit

$1.20T -16.2% ▼

5Y CAGR: -10.4%

Operating Income

$778.5B -19.5% ▼

5Y CAGR: -14.5%

Net Income

$737.2B +28.3% ▲

5Y CAGR: -12.8%

EPS (Diluted)

$4781.02 +28.8% ▲

5Y CAGR: -12.2%

EBITDA

$1.01T -17.8% ▼

5Y CAGR: +9.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.86T	$7.19T	$7.45T	$7.18T	$7.12T
YoY Growth	+3.4%	+4.8%	+3.6%	-3.6%	-0.8%
Cost of Revenue	$4.07T	$4.85T	$5.44T	$5.75T	$5.92T
Gross Profit	$2.79T	$2.33T	$2.01T	$1.43T	$1.20T
Gross Margin	40.7%	32.5%	26.9%	19.9%	16.8%
R&D Expenses	$34.7B	$47.8B	$48.3B	$51.1B	$0
SG&A Expenses	$63.1B	$96.3B	$98.6B	$115.9B	$0
Operating Expenses	$333.5B	$389.0B	$386.5B	$461.9B	$418.2B
Operating Income	$2.46T	$1.94T	$1.62T	$966.8B	$778.5B
Operating Margin	35.9%	27.0%	21.8%	13.5%	10.9%
Interest Expense	$23.1B	$20.4B	$39.7B	$27.0B	$28.7B
Income Before Tax	$2.39T	$2.05T	$1.62T	$1.01T	$1.33T
Tax Expense	$209.3B	$527.1B	$204.1B	$216.6B	$334.8B
Net Income	$2.57T	$1.52T	$1.26T	$574.7B	$737.2B
Net Margin	37.4%	21.1%	16.9%	8.0%	10.4%
EPS (Diluted)	$12910.00	$9529.48	$8033.13	$3712.00	$4781.02
EBITDA	$629.1B	$2.24T	$1.78T	$1.23T	$1.01T
Shares Outstanding	165M	159M	157M	155M	157M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.94T	$1.78T	$1.94T	$1.80T	$2.00T	$1.39T	$1.55T	$1.79T
Cost of Revenue	$1.36T	$1.90T	$1.21T	$1.41T	$1.48T	$1.82T	$1.30T	$1.50T
Gross Profit	$586.1B	-$120.1B	$727.3B	$385.0B	$520.4B	-$435.9B	$251.8B	$295.5B
Gross Margin	30.1%	-6.7%	37.6%	21.4%	26.1%	-31.4%	16.3%	16.5%
R&D Expenses	$0	$14.0B	$11.6B	$10.9B	$10.1B	$13.0B	$12.1B	$0
SG&A Expenses	$28.0B	$36.3B	$89.2B	$108.1B	$26.0B	$34.2B	$25.0B	$93.2B
Operating Expenses	$109.4B	$121.8B	$89.2B	$108.1B	$101.4B	$119.5B	$89.4B	$110.7B
Operating Income	$476.7B	-$241.9B	$638.0B	$276.9B	$418.9B	-$555.4B	$162.3B	$184.9B
Operating Margin	24.5%	-13.6%	33.0%	15.4%	21.0%	-40.0%	10.5%	10.3%
Interest Expense	$7.0B	$6.7B	$7.2B	$6.7B	$6.9B	$8.0B	$7.5B	$5.3B
Income Before Tax	$514.5B	-$250.9B	$664.0B	$270.1B	$438.7B	-$38.0B	$442.7B	$568.7B
Tax Expense	$71.6B	$60.4B	$55.5B	$25.9B	$65.3B	$187.9B	$63.7B	$34.9B
Net Income	$370.3B	-$391.7B	$580.3B	$204.6B	$315.3B	-$362.9B	$339.8B	$465.7B
Net Margin	19.0%	-22.0%	30.0%	11.4%	15.8%	-26.1%	21.9%	26.0%
EPS (Diluted)	$2390.00	$-2529.87	$3762.90	$1326.70	$2044.00	$-2353.30	$2203.73	$3019.96
EBITDA	$570.1B	-$193.4B	$780.0B	$385.0B	$504.9B	-$717.1B	$230.1B	$254.5B
Shares Outstanding	155M	154M	154M	154M	154M	157M	175M	177M

003555.KS KSC