₩123,000.00 ($91.55)

-300.00 (-0.24%)

Weekly Expected Move ±2.7%

₩116298 ₩119649 ₩123000 ₩126351 ₩129702

KSC · Energy · Oil & Gas Refining & Marketing · Tech Score Sell · Power 29 · ₩186.1B mcap · 638901 float · 0.509% daily turnover

Revenue

$404.6B -6.3% ▼

5Y CAGR: +7.8%

Gross Profit

$47.9B -19.5% ▼

5Y CAGR: +8.6%

Operating Income

$34.7B -24.0% ▼

5Y CAGR: +13.1%

Net Income

$68.9B +30.9% ▲

5Y CAGR: +28.5%

EPS (Diluted)

$40318.00 +15.9% ▲

5Y CAGR: +25.5%

EBITDA

$38.5B -47.1% ▼

5Y CAGR: +9.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$406.3B	$418.8B	$409.2B	$431.9B	$404.6B
YoY Growth	+46.4%	+3.1%	-2.3%	+5.5%	-6.3%
Cost of Revenue	$356.4B	$360.9B	$347.7B	$372.4B	$357.6B
Gross Profit	$49.9B	$57.9B	$61.6B	$59.6B	$47.9B
Gross Margin	12.3%	13.8%	15.0%	13.8%	11.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$9.9B	$9.3B	$9.1B	$8.7B	$0
Operating Expenses	$14.4B	-$13.9B	$13.5B	$13.9B	$13.3B
Operating Income	$35.5B	$44.0B	$48.0B	$45.6B	$34.7B
Operating Margin	8.7%	10.5%	11.7%	10.6%	8.6%
Interest Expense	$28M	$32M	$590M	$2.0B	$1.2B
Income Before Tax	$44.4B	$31.8B	$60.6B	$67.5B	$89.0B
Tax Expense	$11.3B	$8.4B	$13.0B	$14.8B	$20.1B
Net Income	$33.1B	$23.4B	$47.6B	$52.6B	$68.9B
Net Margin	8.2%	5.6%	11.6%	12.2%	17.0%
EPS (Diluted)	$21902.00	$15455.00	$31491.00	$34777.00	$40318.00
EBITDA	$44.8B	$30.0B	$64.6B	$72.9B	$38.5B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$100.8B	$110.6B	$101.0B	$104.2B	$106.0B	$94.3B	$101.1B	$135.9B
Cost of Revenue	$88.3B	$95.2B	$86.8B	$92.3B	$95.0B	$83.4B	$83.9B	$124.5B
Gross Profit	$12.6B	$15.4B	$14.2B	$11.9B	$11.0B	$10.9B	$17.2B	$11.5B
Gross Margin	12.5%	13.9%	14.1%	11.4%	10.4%	11.6%	17.0%	8.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$2.2B	$3.3B	$2.2B	$1.9B	$2.1B	$2.2B	$2.1B
Operating Expenses	$3.2B	$3.9B	$3.3B	$3.3B	$3.2B	$3.6B	$3.4B	$3.3B
Operating Income	$9.3B	$11.5B	$10.9B	$8.6B	$7.8B	$7.3B	$13.8B	$8.2B
Operating Margin	9.2%	10.4%	10.8%	8.2%	7.3%	7.8%	13.6%	6.0%
Interest Expense	$652M	$462M	$483M	$208M	$53M	$414M	$161M	$124M
Income Before Tax	$7.1B	$1.2B	$4.4B	$49.4B	$9.0B	$26.2B	$22.2B	$102.0B
Tax Expense	$1.6B	$330M	$1.3B	$10.4B	$2.2B	$6.3B	$5.2B	$22.6B
Net Income	$5.5B	$902M	$3.1B	$39.0B	$6.9B	$19.9B	$16.9B	$79.4B
Net Margin	5.5%	0.8%	3.1%	37.4%	6.5%	21.1%	16.8%	58.4%
EPS (Diluted)	$3654.00	$596.33	$2060.09	$25757.00	$4533.00	$12184.00	$11198.00	$52479.00
EBITDA	$8.0B	$2.2B	$15.1B	$50.5B	$10.2B	-$37.3B	$14.7B	$9.3B
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

003650.KS KSC