Also trades as: 004255.KS (KSC) · $vol 0M

₩2,850.00 ($2.12)

-15.00 (-0.52%)

Weekly Expected Move ±2.2%

₩2727 ₩2788 ₩2850 ₩2912 ₩2973

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Sell · Power 36 · ₩108.6B mcap · 10M float · 0.399% daily turnover

Analysis Technicals Weather Peers

Revenue

$450.8B -1.6% ▼

5Y CAGR: +0.9%

Gross Profit

$72.9B -8.2% ▼

5Y CAGR: +3.1%

Operating Income

$23.4B +123.0% ▲

5Y CAGR: +2.5%

Net Income

$12.9B -82.9% ▼

5Y CAGR: -7.3%

EPS (Diluted)

$301.73 -84.1% ▼

5Y CAGR: -7.7%

EBITDA

$67.9B -52.1% ▼

5Y CAGR: +1.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$486.9B	$544.6B	$508.7B	$458.3B	$450.8B
YoY Growth	+12.9%	+11.8%	-6.6%	-9.9%	-1.6%
Cost of Revenue	$411.1B	$465.2B	$421.9B	$378.9B	$377.4B
Gross Profit	$75.8B	$79.4B	$86.8B	$79.4B	$72.9B
Gross Margin	15.6%	14.6%	17.1%	17.3%	16.2%
R&D Expenses	$2.8B	$3.1B	$3.4B	$5.1B	$0
SG&A Expenses	$19.6B	$23.4B	$23.4B	$23.9B	$0
Operating Expenses	$47.5B	$55.9B	$57.2B	$68.9B	$49.5B
Operating Income	$28.3B	$34.7B	$29.6B	$10.5B	$23.4B
Operating Margin	5.8%	6.4%	5.8%	2.3%	5.2%
Interest Expense	$1.7B	$3.4B	$4.4B	$3.6B	$4.0B
Income Before Tax	$33.7B	$30.7B	$31.4B	$98.2B	$16.8B
Tax Expense	$7.5B	$2.5B	$4.7B	$22.4B	$3.9B
Net Income	$26.2B	$28.1B	$26.7B	$75.8B	$12.9B
Net Margin	5.4%	5.2%	5.3%	16.5%	2.9%
EPS (Diluted)	$624.35	$678.42	$650.15	$1899.43	$301.73
EBITDA	$75.2B	$64.5B	$74.5B	$141.8B	$67.9B
Shares Outstanding	42M	41M	41M	40M	42M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$115.5B	$104.8B	$99.9B	$112.4B	$115.6B	$122.9B	$110.0B	$115.2B
Cost of Revenue	$94.4B	$88.5B	$82.2B	$94.1B	$93.3B	$104.9B	$90.5B	$93.7B
Gross Profit	$21.1B	$16.4B	$17.7B	$18.3B	$22.3B	$17.6B	$19.5B	$21.6B
Gross Margin	18.3%	15.6%	17.7%	16.3%	19.3%	14.3%	17.8%	18.7%
R&D Expenses	$674M	$3.1B	$595M	$550M	$647M	$827M	$586M	$541M
SG&A Expenses	$6.3B	$5.9B	$14.0B	$6.5B	$5.9B	$5.9B	$6.1B	$6.6B
Operating Expenses	$13.9B	$28.4B	$14.0B	$8.5B	$14.8B	$15.2B	$13.3B	$13.6B
Operating Income	$7.2B	-$12.0B	$3.7B	$9.8B	$7.5B	$2.4B	$6.2B	$8.0B
Operating Margin	6.2%	-11.4%	3.7%	8.7%	6.5%	1.9%	5.7%	6.9%
Interest Expense	$861M	$749M	$997M	$1.0B	$984M	$1.0B	$1.1B	$1.2B
Income Before Tax	$109.2B	-$26.2B	$2.6B	$8.3B	$6.8B	-$893M	$5.4B	$7.0B
Tax Expense	$24.3B	-$4.9B	$546M	$1.8B	$2.9B	-$1.4B	$843M	$261M
Net Income	$85.0B	-$21.3B	$2.0B	$6.5B	$3.9B	$478M	$4.6B	$6.8B
Net Margin	73.5%	-20.3%	2.0%	5.8%	3.4%	0.4%	4.2%	5.9%
EPS (Diluted)	$2170.00	$-544.80	$53.00	$170.00	$103.00	$13.00	$120.19	$177.37
EBITDA	$119.9B	-$13.3B	$28.3B	$19.8B	$19.0B	$691M	$17.5B	$19.9B
Shares Outstanding	39M	38M	39M	38M	38M	42M	38M	38M

004250.KS KSC