₩12,000.00 ($8.93)

+340.00 (+2.92%)

Weekly Expected Move ±6.3%

₩10492 ₩11246 ₩12000 ₩12754 ₩13508

KSC · Basic Materials · Construction Materials · Tech Score Neutral · Power 49 · ₩152.3B mcap · 6M float · 6.73% daily turnover

Revenue

$696.9B -3.4% ▼

5Y CAGR: +7.6%

Gross Profit

$61.0B -1.1% ▼

5Y CAGR: +0.3%

Operating Income

$10.6B -23.6% ▼

5Y CAGR: -9.4%

Net Income

$5.2B -60.1% ▼

5Y CAGR: -4.4%

EPS (Diluted)

$412.38 -60.7% ▼

5Y CAGR: -4.8%

EBITDA

$17.7B -24.0% ▼

5Y CAGR: -2.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$628.9B	$747.9B	$679.2B	$721.2B	$696.9B
YoY Growth	+29.9%	+18.9%	-9.2%	+6.2%	-3.4%
Cost of Revenue	$571.6B	$686.4B	$619.1B	$659.5B	$635.9B
Gross Profit	$57.3B	$61.6B	$60.2B	$61.7B	$61.0B
Gross Margin	9.1%	8.2%	8.9%	8.6%	8.8%
R&D Expenses	$718M	$674M	$693M	$959M	$0
SG&A Expenses	$18.9B	$20.3B	$20.4B	$22.6B	$0
Operating Expenses	$41.3B	$43.6B	$41.6B	$47.8B	$50.4B
Operating Income	$15.6B	$18.0B	$18.6B	$13.9B	$10.6B
Operating Margin	2.5%	2.4%	2.7%	1.9%	1.5%
Interest Expense	$2.0B	$3.1B	$4.6B	$5.7B	$5.0B
Income Before Tax	$16.8B	$13.9B	$13.6B	$12.0B	$7.6B
Tax Expense	$5.5B	$2.9B	-$1.2B	-$961M	$2.5B
Net Income	$11.3B	$11.1B	$14.8B	$13.1B	$5.2B
Net Margin	1.8%	1.5%	2.2%	1.8%	0.7%
EPS (Diluted)	$923.78	$906.23	$1217.79	$1048.86	$412.38
EBITDA	$22.4B	$21.3B	$23.7B	$23.3B	$17.7B
Shares Outstanding	12M	12M	12M	12M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$174.5B	$188.7B	$158.7B	$192.3B	$171.6B	$173.1B	$171.2B	$231.6B
Cost of Revenue	$159.9B	$173.1B	$146.5B	$175.5B	$154.8B	$155.6B	$154.5B	$204.7B
Gross Profit	$14.6B	$15.7B	$12.2B	$16.8B	$16.8B	$17.5B	$16.8B	$26.9B
Gross Margin	8.4%	8.3%	7.7%	8.8%	9.8%	10.1%	9.8%	11.6%
R&D Expenses	$167M	$227M	$0	$273M	$265M	$309M	$300M	$186M
SG&A Expenses	$5.7B	$5.9B	$11.6B	$6.4B	$6.1B	$6.1B	$6.2B	$6.3B
Operating Expenses	$12.1B	$12.4B	$11.6B	$13.3B	$13.5B	$14.4B	$12.6B	$15.3B
Operating Income	$2.5B	$3.2B	$589M	$3.5B	$3.3B	$3.2B	$4.1B	$11.6B
Operating Margin	1.4%	1.7%	0.4%	1.8%	1.9%	1.8%	2.4%	5.0%
Interest Expense	$1.5B	$1.5B	$1.3B	$1.2B	$1.3B	$1.1B	$1.3B	$1.6B
Income Before Tax	$2.7B	$3.1B	-$319M	$5.7B	$1.8B	$416M	$2.5B	$15.9B
Tax Expense	-$3.3B	$23M	$244M	$1.5B	$685M	$68M	$1.0B	$3.9B
Net Income	$6.0B	$3.3B	-$529M	$4.2B	$1.2B	$357M	$1.6B	$11.7B
Net Margin	3.4%	1.8%	-0.3%	2.2%	0.7%	0.2%	0.9%	5.0%
EPS (Diluted)	$453.99	$264.11	$-42.02	$335.00	$91.00	$28.40	$125.00	$875.25
EBITDA	$2.5B	$5.8B	$13.6B	$8.5B	$5.0B	-$9.4B	$6.5B	$14.1B
Shares Outstanding	13M	13M	13M	13M	13M	12M	12M	14M

004090.KS KSC