Also trades as: 003920.KS (KSC) · $vol 0M

₩30,650.00 ($22.81)

+350.00 (+1.16%)

Weekly Expected Move ±2.6%

₩29049 ₩29850 ₩30650 ₩31450 ₩32251

KSC · Consumer Defensive · Packaged Foods · Tech Score Buy · Power 60 · ₩336.3B mcap · 3M float · 0.157% daily turnover

Analysis Technicals Weather Peers

Revenue

$914.1B -4.1% ▼

5Y CAGR: -0.7%

Gross Profit

$186.5B -4.8% ▼

5Y CAGR: +1.8%

Operating Income

$5.2B +152.8% ▲

Net Income

$7.1B +2743.4% ▲

EPS (Diluted)

$888.49 +2980.8% ▲

EBITDA

$30.3B +4.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$956.1B	$964.7B	$996.8B	$952.8B	$914.1B
YoY Growth	+0.8%	+0.9%	+3.3%	-4.4%	-4.1%
Cost of Revenue	$805.5B	$814.6B	$815.3B	$756.9B	$727.7B
Gross Profit	$150.6B	$150.1B	$181.5B	$195.9B	$186.5B
Gross Margin	15.8%	15.6%	18.2%	20.6%	20.4%
R&D Expenses	$7.6B	$7.8B	$7.9B	$7.4B	$0
SG&A Expenses	$180.1B	$188.7B	$208.7B	$157.6B	$0
Operating Expenses	$220.4B	$229.2B	$249.2B	$205.7B	$181.3B
Operating Income	-$77.9B	-$86.8B	-$72.4B	-$9.8B	$5.2B
Operating Margin	-8.1%	-9.0%	-7.3%	-1.0%	0.6%
Interest Expense	$685M	$590M	$496M	$502M	$511M
Income Before Tax	-$73.6B	-$97.2B	-$68.9B	-$4.6B	$6.0B
Tax Expense	-$14.7B	-$18.8B	-$1.8B	-$4.9B	-$1.1B
Net Income	-$58.9B	-$78.4B	-$67.1B	$250M	$7.1B
Net Margin	-6.2%	-8.1%	-6.7%	0.0%	0.8%
EPS (Diluted)	$-69580.44	$-92680.48	$-76274.87	$28.84	$888.49
EBITDA	-$18.2B	-$56.4B	-$32.9B	$29.1B	$30.3B
Shares Outstanding	846374	846374	879712	9M	8M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$242.7B	$231.5B	$215.6B	$232.1B	$237.5B	$229.0B	$225.2B	$258.0B
Cost of Revenue	$190.1B	$170.7B	$168.7B	$183.6B	$190.4B	$185.0B	$181.9B	$212.4B
Gross Profit	$52.6B	$60.8B	$46.9B	$48.5B	$47.1B	$43.9B	$43.3B	$45.7B
Gross Margin	21.7%	26.3%	21.8%	20.9%	19.8%	19.2%	19.2%	17.7%
R&D Expenses	$2.0B	$1.5B	$1.5B	$1.5B	$1.3B	$1.5B	$1.5B	$1.5B
SG&A Expenses	$40.1B	$36.4B	$45.0B	$45.8B	$34.4B	$19.0B	$33.7B	$44.2B
Operating Expenses	$49.4B	$47.7B	$46.8B	$47.5B	$43.6B	$47.7B	$42.8B	$44.4B
Operating Income	$509M	$13.1B	$78M	$925M	$1.7B	$2.5B	$522M	$1.3B
Operating Margin	0.2%	5.7%	0.0%	0.4%	0.7%	1.1%	0.2%	0.5%
Interest Expense	$125M	$113M	$113M	$121M	$130M	$153M	$180M	$188M
Income Before Tax	$270M	$13.9B	$1.8B	$827M	$2.7B	$659M	$8.2B	$1.9B
Tax Expense	$230M	-$5.3B	$608M	-$36M	$601M	-$2.3B	$1.9B	$367M
Net Income	$40M	$19.3B	$1.2B	$863M	$2.1B	$3.0B	$6.3B	$1.5B
Net Margin	0.0%	8.3%	0.6%	0.4%	0.9%	1.3%	2.8%	0.6%
EPS (Diluted)	$4.00	$2333.37	$150.06	$105.97	$263.00	$369.76	$801.33	$198.49
EBITDA	$52.6B	$25.8B	$6.6B	$54.8B	$8.8B	-$39.9B	$6.5B	$7.2B
Shares Outstanding	10M	8M	8M	8M	8M	8M	8M	8M

003925.KS KSC