₩5,490.00 ($4.09)

-10.00 (-0.18%)

Weekly Expected Move ±2.9%

₩5169 ₩5330 ₩5490 ₩5650 ₩5811

KSC · Industrials · Manufacturing - Textiles · Tech Score Sell · Power 43 · ₩173.5B mcap · 11M float · 0.936% daily turnover

Analysis Technicals Weather Peers

Revenue

$122.5B +10.8% ▲

5Y CAGR: +1.0%

Gross Profit

$11.3B +78.8% ▲

5Y CAGR: -7.7%

Operating Income

$1.1B +134.3% ▲

5Y CAGR: +3.6%

Net Income

$6.7B +768.2% ▲

5Y CAGR: +6.2%

EPS (Diluted)

$207.75 +844.3% ▲

5Y CAGR: +10.1%

EBITDA

$5.2B -17.8% ▼

5Y CAGR: +8.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$131.0B	$155.8B	$131.9B	$110.6B	$122.5B
YoY Growth	+12.4%	+18.9%	-15.3%	-16.2%	+10.8%
Cost of Revenue	$114.3B	$143.8B	$127.0B	$104.3B	$111.2B
Gross Profit	$16.6B	$12.0B	$5.0B	$6.3B	$11.3B
Gross Margin	12.7%	7.7%	3.8%	5.7%	9.2%
R&D Expenses	$187M	$224M	$0	$264M	$0
SG&A Expenses	$3.9B	$3.0B	$2.0B	$2.3B	$2.6B
Operating Expenses	$13.3B	$9.8B	$9.1B	$9.6B	$10.2B
Operating Income	$6.4B	$8.3B	-$4.1B	-$3.3B	$1.1B
Operating Margin	4.9%	5.3%	-3.1%	-3.0%	0.9%
Interest Expense	$390M	$551M	$1.1B	$927M	$770M
Income Before Tax	$10.4B	$7.1B	-$3.6B	$1.1B	$9.3B
Tax Expense	$3.0B	$1.5B	$615M	$485M	$2.8B
Net Income	$7.4B	$5.6B	-$4.1B	$774M	$6.7B
Net Margin	5.7%	3.6%	-3.1%	0.7%	5.5%
EPS (Diluted)	$191.32	$151.64	$-113.67	$22.00	$207.75
EBITDA	$11.3B	$12.5B	$2.1B	$6.3B	$5.2B
Shares Outstanding	39M	37M	36M	35M	32M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$29.6B	$28.4B	$30.4B	$29.6B	$34.2B	$31.2B	$31.3B	$31.5B
Cost of Revenue	$27.7B	$26.2B	$28.3B	$26.4B	$30.5B	$28.4B	$28.8B	$27.7B
Gross Profit	$1.9B	$2.2B	$2.1B	$3.1B	$3.7B	$2.8B	$2.5B	$3.9B
Gross Margin	6.4%	7.6%	7.0%	10.6%	10.8%	8.9%	7.9%	12.3%
R&D Expenses	$0	$0	$56M	$52M	$64M	$70M	$61M	$54M
SG&A Expenses	$557M	$720M	$506M	$649M	$771M	$2.5B	$294M	$842M
Operating Expenses	$2.9B	$2.3B	$2.3B	$2.1B	$3.3B	$2.6B	$3.4B	$2.3B
Operating Income	-$1.0B	-$125M	-$129M	$1.0B	$363M	$169M	-$895M	$1.6B
Operating Margin	-3.5%	-0.4%	-0.4%	3.4%	1.1%	0.5%	-2.9%	5.0%
Interest Expense	$238M	$220M	$159M	$200M	$191M	$174M	$156M	$173M
Income Before Tax	-$2.0B	$5.8B	$1.2B	-$776M	$3.1B	$2.9B	$3.6B	$7.2B
Tax Expense	-$187M	$1.1B	$482M	$690M	$548M	$327M	$802M	$1.7B
Net Income	-$1.7B	$4.7B	$880M	-$1.5B	$2.6B	$2.6B	$3.1B	$5.5B
Net Margin	-5.7%	16.6%	2.9%	-5.1%	7.5%	8.2%	9.9%	17.5%
EPS (Diluted)	$-47.71	$134.00	$27.00	$-47.00	$75.52	$80.18	$95.05	$213.88
EBITDA	-$808M	$7.1B	$2.2B	-$1M	$363M	$1.1B	-$54M	$2.5B
Shares Outstanding	35M	35M	33M	32M	32M	32M	32M	26M

003610.KS KSC