₩5,560.00 ($4.14)

-10.00 (-0.18%)

Weekly Expected Move ±4.0%

₩5111 ₩5336 ₩5560 ₩5784 ₩6009

KSC · Technology · Consumer Electronics · Tech Score Buy · Power 60 · ₩22.6B mcap · 2M float · 0.780% daily turnover

Analysis Technicals Weather Peers

Revenue

$77.5B +4.0% ▲

5Y CAGR: -3.5%

Gross Profit

$22.4B +4.5% ▲

5Y CAGR: +4.4%

Operating Income

$174M +109.6% ▲

Net Income

-$3.8B -185.4% ▼

EPS (Diluted)

$-104.53 -176.2% ▼

EBITDA

$663M +156.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$102.3B	$98.1B	$69.7B	$74.6B	$77.5B
YoY Growth	+10.6%	-4.1%	-29.0%	+7.0%	+4.0%
Cost of Revenue	$73.8B	$71.7B	$51.7B	$53.1B	$55.2B
Gross Profit	$28.5B	$26.5B	$17.9B	$21.4B	$22.4B
Gross Margin	27.8%	27.0%	25.8%	28.7%	28.9%
R&D Expenses	$638M	$737M	$850M	$944M	$0
SG&A Expenses	$10.6B	$11.7B	$12.8B	$11.5B	$0
Operating Expenses	$30.2B	$25.4B	$24.0B	$23.2B	$22.2B
Operating Income	$11.6B	$10.2B	-$6.1B	-$1.8B	$174M
Operating Margin	11.4%	10.4%	-8.7%	-2.4%	0.2%
Interest Expense	$2.7B	$5.5B	$6.1B	$7.3B	$7.4B
Income Before Tax	$8.8B	$4.0B	-$9.3B	$7.0B	-$2.2B
Tax Expense	$1.7B	$813M	$874M	$2.6B	$1.6B
Net Income	$6.9B	$3.2B	-$10.1B	$4.4B	-$3.8B
Net Margin	6.7%	3.3%	-14.6%	5.9%	-4.9%
EPS (Diluted)	$219.00	$103.58	$-323.96	$137.19	$-104.53
EBITDA	$8.8B	$8.5B	-$2.3B	-$1.2B	$663M
Shares Outstanding	31M	31M	31M	36M	36M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$18.5B	$18.9B	$19.9B	$18.7B	$17.8B	$21.2B	$18.5B	$21.6B
Cost of Revenue	$13.6B	$14.7B	$12.6B	$12.8B	$13.4B	$15.9B	$12.1B	$12.0B
Gross Profit	$4.9B	$4.1B	$7.2B	$5.9B	$4.4B	$5.3B	$6.4B	$9.6B
Gross Margin	26.4%	22.0%	36.4%	31.4%	24.8%	24.9%	34.7%	44.3%
R&D Expenses	$0	$289M	$239M	$240M	$217M	$278M	$224M	$0
SG&A Expenses	$5.2B	$3.4B	$5.7B	$2.5B	$3.0B	$2.9B	$2.7B	$6.0B
Operating Expenses	$5.5B	$6.4B	$5.7B	$5.5B	$5.6B	$5.4B	$5.3B	$6.3B
Operating Income	-$649M	-$2.3B	$1.6B	$401M	-$1.2B	-$575M	$1.2B	$3.3B
Operating Margin	-3.5%	-12.0%	8.0%	2.1%	-6.9%	-2.7%	6.2%	15.2%
Interest Expense	$1.9B	$1.9B	$1.9B	$2.2B	$1.8B	$1.5B	$1.8B	$1.9B
Income Before Tax	-$3.2B	$10.3B	$131M	-$1.7B	-$1.9B	$1.2B	$5.8B	$364M
Tax Expense	-$171M	$2.7B	$86M	-$151M	-$252M	$1.9B	$1.4B	-$2.7B
Net Income	-$3.0B	$7.6B	$47M	-$1.5B	-$1.6B	-$664M	$4.4B	$3.1B
Net Margin	-16.4%	40.3%	0.2%	-8.1%	-9.2%	-3.1%	23.7%	14.3%
EPS (Diluted)	$-97.00	$243.35	$2.00	$-49.00	$-52.00	$-183.40	$1399.95	$652.99
EBITDA	-$1.2B	$11.0B	$7.4B	$712M	-$3M	-$417M	$1.3B	$3.4B
Shares Outstanding	31M	31M	36M	31M	32M	4M	3M	5M

004270.KS KSC