₩28,500.00 ($21.21)

+350.00 (+1.24%)

Weekly Expected Move ±4.6%

₩25851 ₩27176 ₩28500 ₩29824 ₩31149

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Buy · Power 59 · ₩54.6B mcap · 318840 float · 0.439% daily turnover

Analysis Technicals Weather Peers

Revenue

$162.9B -2.5% ▼

5Y CAGR: +3.0%

Gross Profit

$22.9B -18.9% ▼

5Y CAGR: -1.3%

Operating Income

$6.7B -36.6% ▼

5Y CAGR: -6.7%

Net Income

$4.3B -46.5% ▼

5Y CAGR: +23.5%

EPS (Diluted)

$1956.79 -55.9% ▼

5Y CAGR: +19.0%

EBITDA

$16.4B -29.6% ▼

5Y CAGR: +3.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$149.9B	$154.4B	$157.9B	$167.1B	$162.9B
YoY Growth	+6.9%	+3.0%	+2.2%	+5.9%	-2.5%
Cost of Revenue	$126.8B	$134.5B	$133.9B	$138.9B	$140.0B
Gross Profit	$23.2B	$19.9B	$24.0B	$28.3B	$22.9B
Gross Margin	15.5%	12.9%	15.2%	16.9%	14.1%
R&D Expenses	$815M	$777M	$826M	$1.3B	$0
SG&A Expenses	$4.9B	$5.2B	$6.0B	$6.4B	$0
Operating Expenses	$15.1B	$16.3B	$17.0B	$17.6B	$16.2B
Operating Income	$8.1B	$5.6B	$6.9B	$10.6B	$6.7B
Operating Margin	5.4%	3.6%	4.4%	6.4%	4.1%
Interest Expense	$1.4B	$2.3B	$3.5B	$3.1B	$2.9B
Income Before Tax	$4.8B	-$16.6B	-$6.5B	$10.6B	$6.0B
Tax Expense	$3.4B	$654M	$180M	$2.5B	$1.7B
Net Income	$1.4B	-$17.2B	-$6.7B	$8.0B	$4.3B
Net Margin	0.9%	-11.1%	-4.2%	4.8%	2.6%
EPS (Diluted)	$780.02	$-9445.61	$-3667.31	$4441.80	$1956.79
EBITDA	$15.8B	-$3.8B	$7.9B	$23.3B	$16.4B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$43.6B	$40.2B	$41.8B	$43.0B	$40.9B	$37.2B	$39.3B	$48.4B
Cost of Revenue	$36.3B	$34.6B	$35.9B	$36.5B	$34.6B	$31.9B	$33.2B	$43.2B
Gross Profit	$7.3B	$5.6B	$5.9B	$6.5B	$6.3B	$5.3B	$6.1B	$5.2B
Gross Margin	16.7%	13.9%	14.0%	15.0%	15.3%	14.2%	15.5%	10.8%
R&D Expenses	$308M	$462M	$212M	$213M	$217M	$215M	$317M	$239M
SG&A Expenses	$1.7B	$1.6B	$3.6B	$1.7B	$1.7B	$1.6B	$1.7B	$1.6B
Operating Expenses	$4.1B	$4.8B	$3.9B	$4.4B	$4.6B	$4.0B	$4.3B	$4.1B
Operating Income	$3.2B	$755M	$1.6B	$2.1B	$1.7B	$1.3B	$1.8B	$1.1B
Operating Margin	7.3%	1.9%	3.9%	4.8%	4.2%	3.4%	4.5%	2.3%
Interest Expense	$770M	$742M	$742M	$733M	$706M	$732M	$715M	$723M
Income Before Tax	$2.9B	$604M	$2.3B	$1.2B	$1.4B	$1.0B	$3.5B	$1.1B
Tax Expense	$993M	$35M	$381M	$262M	$422M	$632M	$790M	$339M
Net Income	$1.9B	$569M	$2.0B	$897M	$1.0B	$414M	$2.7B	$778M
Net Margin	4.3%	1.4%	4.7%	2.1%	2.5%	1.1%	7.0%	1.6%
EPS (Diluted)	$1049.00	$315.42	$1086.74	$499.00	$569.00	$158.50	$1432.92	$406.29
EBITDA	$5.8B	$3.7B	$5.5B	$4.3B	$4.5B	$3.7B	$4.2B	$3.5B
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

004450.KS KSC