₩6,460.00 ($4.81)

-10.00 (-0.15%)

Weekly Expected Move ±3.9%

₩5959 ₩6209 ₩6460 ₩6711 ₩6961

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Neutral · Power 54 · ₩212.7B mcap · 24M float · 5.17% daily turnover

Revenue

$153.2B +21.6% ▲

5Y CAGR: +5.4%

Gross Profit

$29.2B +33.5% ▲

5Y CAGR: +13.0%

Operating Income

$15.0B +64.7% ▲

5Y CAGR: +62.6%

Net Income

$13.2B +63.3% ▲

5Y CAGR: +62.8%

EPS (Diluted)

$399.97 +64.4% ▲

5Y CAGR: +63.9%

EBITDA

$20.9B +38.1% ▲

5Y CAGR: +20.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$133.3B	$147.7B	$122.6B	$126.0B	$153.2B
YoY Growth	+13.3%	+10.9%	-17.0%	+2.8%	+21.6%
Cost of Revenue	$115.3B	$130.1B	$104.4B	$104.1B	$124.0B
Gross Profit	$18.0B	$17.6B	$18.2B	$21.9B	$29.2B
Gross Margin	13.5%	11.9%	14.8%	17.4%	19.1%
R&D Expenses	$3.4B	$3.5B	$2.8B	$2.8B	$2.9B
SG&A Expenses	$7.5B	$8.3B	$6.0B	$6.7B	$11.1B
Operating Expenses	$15.4B	$16.6B	$11.6B	$12.8B	$14.2B
Operating Income	$2.6B	$2.0B	$6.5B	$9.1B	$15.0B
Operating Margin	1.9%	1.3%	5.3%	7.2%	9.8%
Interest Expense	$396M	$652M	$649M	$527M	$1.6B
Income Before Tax	$2.8B	$1.4B	$12.7B	$8.6B	$14.7B
Tax Expense	-$804M	$297M	-$1.3B	$266M	-$377M
Net Income	$3.5B	$1.1B	$18.6B	$8.1B	$13.2B
Net Margin	2.6%	0.7%	15.2%	6.4%	8.6%
EPS (Diluted)	$102.42	$31.98	$558.23	$243.25	$399.97
EBITDA	$9.9B	$9.5B	$20.0B	$15.1B	$20.9B
Shares Outstanding	34M	34M	33M	33M	33M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$31.2B	$32.0B	$31.3B	$33.4B	$45.8B	$42.6B	$48.4B	$54.0B
Cost of Revenue	$25.9B	$26.6B	$25.9B	$27.7B	$36.4B	$33.8B	$38.6B	$42.3B
Gross Profit	$5.2B	$5.5B	$5.4B	$5.6B	$9.5B	$8.9B	$9.9B	$11.7B
Gross Margin	16.8%	17.1%	17.3%	16.9%	20.7%	20.8%	20.4%	21.7%
R&D Expenses	$0	$905M	$709M	$762M	$0	$687M	$770M	$0
SG&A Expenses	$3.0B	$1.7B	$3.2B	$3.3B	$3.9B	$3.3B	$1.9B	$4.6B
Operating Expenses	$3.0B	$3.5B	$3.2B	$3.3B	$3.9B	$4.1B	$3.9B	$4.6B
Operating Income	$2.2B	$2.0B	$2.3B	$2.3B	$5.6B	$4.8B	$6.0B	$7.2B
Operating Margin	7.1%	6.3%	7.2%	7.0%	12.2%	11.2%	12.4%	13.3%
Interest Expense	$133M	$115M	$94M	$249M	$576M	$671M	$547M	$562M
Income Before Tax	$1.6B	$1.8B	$2.4B	$1.7B	$5.7B	$4.9B	$6.7B	$7.0B
Tax Expense	-$100M	$389M	-$48M	$128M	$797M	-$998M	$1.1B	$639M
Net Income	$1.7B	$1.8B	$2.2B	$1.4B	$4.7B	$4.9B	$5.2B	$5.7B
Net Margin	5.4%	5.5%	7.0%	4.3%	10.2%	11.4%	10.8%	10.5%
EPS (Diluted)	$51.00	$52.90	$67.00	$43.22	$143.00	$147.51	$158.98	$173.00
EBITDA	$3.7B	$3.2B	$6.4B	$3.9B	$7.4B	$6.3B	$7.7B	$9.1B
Shares Outstanding	33M	33M	33M	33M	33M	33M	33M	33M

003720.KS KSC