₩14,460.00 ($10.77)

+10.00 (+0.07%)

Weekly Expected Move ±1.9%

₩13898 ₩14179 ₩14460 ₩14741 ₩15022

KSC · Healthcare · Medical - Devices · Tech Score Buy · Power 59 · ₩133.9B mcap · 2M float · 0.346% daily turnover

Analysis Technicals Weather Peers

Revenue

$102.6B +0.8% ▲

5Y CAGR: -2.5%

Gross Profit

$31.9B +3.3% ▲

5Y CAGR: +1.2%

Operating Income

$7.1B +13.0% ▲

5Y CAGR: -3.9%

Net Income

$2.8B -46.0% ▼

5Y CAGR: -25.7%

EPS (Diluted)

$311.00 -43.6% ▼

5Y CAGR: -24.9%

EBITDA

$7.1B -29.7% ▼

5Y CAGR: +3.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$126.9B	$118.2B	$112.4B	$101.8B	$102.6B
YoY Growth	+8.7%	-6.8%	-4.9%	-9.5%	+0.8%
Cost of Revenue	$89.8B	$83.4B	$76.4B	$70.8B	$70.7B
Gross Profit	$37.0B	$34.8B	$36.0B	$30.9B	$31.9B
Gross Margin	29.2%	29.4%	32.0%	30.4%	31.1%
R&D Expenses	$786M	$744M	$830M	$683M	$0
SG&A Expenses	$9.1B	$10.1B	$10.3B	$9.9B	$24.9B
Operating Expenses	$24.0B	$24.3B	$24.7B	$24.6B	$24.9B
Operating Income	$34.1B	$10.5B	$11.4B	$6.3B	$7.1B
Operating Margin	26.9%	8.8%	10.1%	6.2%	6.9%
Interest Expense	$276M	$407M	$428M	$455M	$1.4B
Income Before Tax	$20.3B	$10.4B	$12.0B	$7.1B	$4.9B
Tax Expense	$6.8B	$1.9B	$2.7B	$1.9B	$2.0B
Net Income	$13.4B	$8.5B	$9.2B	$5.2B	$2.8B
Net Margin	10.6%	7.2%	8.2%	5.1%	2.8%
EPS (Diluted)	$1418.24	$901.41	$980.18	$551.53	$311.00
EBITDA	$23.6B	$13.6B	$15.3B	$10.1B	$7.1B
Shares Outstanding	9M	9M	9M	9M	9M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$23.8B	$26.7B	$23.6B	$24.5B	$24.1B	$30.4B	$25.2B	$26.3B
Cost of Revenue	$17.0B	$18.5B	$16.7B	$16.3B	$16.8B	$20.9B	$18.1B	$17.1B
Gross Profit	$6.8B	$8.2B	$6.9B	$8.2B	$7.3B	$9.5B	$7.0B	$9.2B
Gross Margin	28.7%	30.8%	29.4%	33.4%	30.4%	31.2%	27.9%	35.0%
R&D Expenses	$0	$159M	$0	$215M	$207M	$249M	$207M	$192M
SG&A Expenses	$5.9B	$2.3B	$6.2B	$2.8B	$2.3B	$6.8B	$2.9B	$4.9B
Operating Expenses	$5.9B	$6.2B	$6.2B	$6.5B	$5.8B	$6.8B	$6.2B	$5.6B
Operating Income	$898M	$2.1B	$728M	$1.7B	$1.5B	$2.6B	$806M	$3.6B
Operating Margin	3.8%	7.7%	3.1%	6.9%	6.2%	8.7%	3.2%	13.9%
Interest Expense	$347M	$0	$460M	$0	$165M	$305M	$438M	$276M
Income Before Tax	$1.3B	$2.2B	$730M	$2.6B	$1.2B	$383M	$1.1B	$4.5B
Tax Expense	$220M	$749M	$451M	$625M	$237M	$655M	$297M	$509M
Net Income	$1.1B	$1.4B	$282M	$1.9B	$965M	-$312M	$775M	$3.9B
Net Margin	4.4%	5.4%	1.2%	7.7%	4.0%	-1.0%	3.1%	15.0%
EPS (Diluted)	$111.00	$151.72	$30.00	$204.00	$105.00	$-20.74	$82.95	$425.30
EBITDA	$1.7B	$3.4B	$7.9B	$2.6B	$2.4B	$2.6B	$1.7B	$4.6B
Shares Outstanding	9M	9M	9M	9M	9M	15M	9M	9M

004080.KS KSC