₩4,135.00 ($3.08)

-40.00 (-0.96%)

Weekly Expected Move ±7.4%

₩3520 ₩3828 ₩4135 ₩4442 ₩4750

KSC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 59 · ₩53.8B mcap · 6M float · 3.30% daily turnover

Analysis Technicals Weather Peers

Revenue

$90.7B +2.8% ▲

5Y CAGR: +7.1%

Gross Profit

$17.7B -0.1% ▼

5Y CAGR: +4.1%

Operating Income

$8.4B +3.0% ▲

5Y CAGR: +1.4%

Net Income

$6.8B -32.5% ▼

5Y CAGR: +5.7%

EPS (Diluted)

$521.29 -32.4% ▼

5Y CAGR: +5.7%

EBITDA

$12.0B -23.7% ▼

5Y CAGR: +4.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$76.4B	$83.7B	$86.9B	$88.2B	$90.7B
YoY Growth	+18.7%	+9.6%	+3.8%	+1.6%	+2.8%
Cost of Revenue	$62.1B	$69.8B	$70.0B	$70.5B	$72.9B
Gross Profit	$14.2B	$13.9B	$16.9B	$17.7B	$17.7B
Gross Margin	18.6%	16.6%	19.4%	20.1%	19.5%
R&D Expenses	$312M	$400M	$222M	$256M	$362M
SG&A Expenses	$4.2B	$4.7B	$5.0B	$5.0B	$8.9B
Operating Expenses	$7.4B	$8.6B	$9.3B	$9.5B	$9.3B
Operating Income	$6.8B	$5.3B	$7.6B	$8.2B	$8.4B
Operating Margin	9.0%	6.3%	8.7%	9.3%	9.3%
Interest Expense	$208M	$506M	$626M	$636M	$534M
Income Before Tax	$7.4B	$5.5B	$10.0B	$11.6B	$8.4B
Tax Expense	$1.2B	-$660M	$1.6B	$1.5B	$1.6B
Net Income	$6.2B	$6.1B	$8.5B	$10.0B	$6.8B
Net Margin	8.1%	7.3%	9.8%	11.4%	7.5%
EPS (Diluted)	$476.76	$472.01	$653.57	$770.63	$521.29
EBITDA	$8.9B	$9.0B	$13.8B	$15.8B	$12.0B
Shares Outstanding	13M	13M	13M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$22.0B	$23.7B	$22.6B	$24.3B	$23.5B	$20.3B	$22.2B	$23.7B
Cost of Revenue	$17.4B	$19.3B	$18.1B	$19.4B	$18.6B	$16.9B	$18.9B	$19.8B
Gross Profit	$4.6B	$4.4B	$4.5B	$4.9B	$5.0B	$3.4B	$3.3B	$3.9B
Gross Margin	21.0%	18.4%	19.9%	20.2%	21.0%	16.7%	14.8%	16.3%
R&D Expenses	$0	$0	$111M	$74M	$87M	$90M	$67M	$142M
SG&A Expenses	$2.2B	-$1.6B	$2.3B	$2.3B	$2.3B	$2.4B	$2.3B	$2.1B
Operating Expenses	$2.2B	$2.9B	$2.3B	$2.3B	$2.3B	$2.3B	$1.6B	$2.2B
Operating Income	$2.5B	$1.5B	$2.2B	$2.6B	$2.6B	$1.1B	$1.7B	$1.6B
Operating Margin	11.1%	6.1%	9.6%	10.7%	11.1%	5.4%	7.7%	6.9%
Interest Expense	$166M	$164M	$147M	$139M	$126M	$122M	$199M	$283M
Income Before Tax	$5.6B	$1.6B	$2.1B	$2.6B	$2.6B	$1.1B	$1.7B	$1.4B
Tax Expense	$1.2B	$77M	$453M	$394M	$490M	$254M	$194M	$274M
Net Income	$4.4B	$1.5B	$1.6B	$2.2B	$2.1B	$861M	$1.5B	$1.2B
Net Margin	20.1%	6.3%	7.2%	8.9%	9.1%	4.2%	6.6%	4.9%
EPS (Diluted)	$340.00	$113.90	$124.26	$167.00	$164.00	$66.22	$112.63	$89.16
EBITDA	$6.6B	$2.7B	$5.4B	$3.6B	$3.6B	$2.0B	$2.5B	$2.4B
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

003780.KS KSC