₩128,700.00 ($95.83)

+1400.00 (+1.10%)

Weekly Expected Move ±2.6%

₩121880 ₩125290 ₩128700 ₩132110 ₩135520

KSC · Utilities · Regulated Gas · Tech Score Sell · Power 38 · ₩440.7B mcap · 2M float · 0.582% daily turnover

Revenue

$5.28T +3.0% ▲

5Y CAGR: +10.4%

Gross Profit

$488.6B -3.6% ▼

5Y CAGR: +4.8%

Operating Income

$159.6B +39.7% ▲

5Y CAGR: +10.8%

Net Income

$111.5B +10.0% ▲

5Y CAGR: +28.4%

EPS (Diluted)

$32565.00 +10.0% ▲

5Y CAGR: +28.6%

EBITDA

$315.9B -5.5% ▼

5Y CAGR: +7.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.76T	$5.79T	$5.66T	$5.12T	$5.28T
YoY Growth	+17.1%	+53.8%	-2.2%	-9.6%	+3.0%
Cost of Revenue	$3.39T	$5.36T	$5.14T	$4.61T	$4.79T
Gross Profit	$377.7B	$427.9B	$522.8B	$507.0B	$488.6B
Gross Margin	10.0%	7.4%	9.2%	9.9%	9.3%
R&D Expenses	$177M	$281M	$191M	$1.7B	$0
SG&A Expenses	$100.9B	$113.8B	$126.1B	$140.1B	$150.6B
Operating Expenses	$307.7B	$336.6B	$260.6B	$392.7B	$329.0B
Operating Income	$96.2B	$91.2B	$262.2B	$114.3B	$159.6B
Operating Margin	2.6%	1.6%	4.6%	2.2%	3.0%
Interest Expense	$31.5B	$33.1B	$39.5B	$40.9B	$38.6B
Income Before Tax	$72.4B	$93.6B	$172.7B	$144.3B	$168.1B
Tax Expense	-$176M	$26.9B	$32.5B	$22.7B	$36.7B
Net Income	$59.5B	$66.7B	$120.2B	$101.4B	$111.5B
Net Margin	1.6%	1.2%	2.1%	2.0%	2.1%
EPS (Diluted)	$17385.00	$19488.00	$35116.00	$29605.00	$32565.00
EBITDA	$235.6B	$264.6B	$362.2B	$334.4B	$315.9B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$956.9B	$1.42T	$1.81T	$1.10T	$914.8B	$1.45T	$1.81T	$1.16T
Cost of Revenue	$829.9B	$1.33T	$1.61T	$971.6B	$785.6B	$1.42T	$1.61T	$1.05T
Gross Profit	$127.0B	$87.4B	$200.8B	$128.6B	$129.3B	$29.9B	$198.6B	$111.8B
Gross Margin	13.3%	6.2%	11.1%	11.7%	14.1%	2.1%	11.0%	9.7%
R&D Expenses	$67M	$598M	$131M	$81M	$134M	$54M	$282M	$331M
SG&A Expenses	$35.1B	$37.4B	$103.9B	$35.4B	$36.4B	$38.3B	$43.2B	$77.6B
Operating Expenses	$96.1B	$109.2B	$103.9B	$99.4B	$106.5B	$19.2B	$88.5B	$83.8B
Operating Income	$30.9B	-$21.8B	$96.9B	$29.2B	$22.8B	$10.7B	$110.2B	$28.1B
Operating Margin	3.2%	-1.5%	5.3%	2.7%	2.5%	0.7%	6.1%	2.4%
Interest Expense	$10.4B	$10.4B	$9.8B	$10.1B	$9.2B	$9.4B	$9.1B	$9.0B
Income Before Tax	$33.8B	-$21.0B	$112.3B	$27.7B	$20.9B	$7.2B	$124.9B	$37.4B
Tax Expense	$8.4B	-$13.0B	$22.7B	$4.9B	$4.9B	$4.2B	$22.8B	$5.2B
Net Income	$23.0B	-$11.8B	$81.3B	$21.0B	$9.3B	-$105M	$94.2B	$30.6B
Net Margin	2.4%	-0.8%	4.5%	1.9%	1.0%	-0.0%	5.2%	2.6%
EPS (Diluted)	$6720.00	$-3458.33	$23750.00	$6128.00	$2717.00	$-30.53	$27523.00	$8942.94
EBITDA	$81.3B	$16.3B	$239.3B	$76.5B	$69.3B	-$69.1B	$150.2B	$68.1B
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

004690.KS KSC