₩66,600.00 ($49.57)

-1100.00 (-1.62%)

Weekly Expected Move ±4.8%

₩60206 ₩63403 ₩66600 ₩69797 ₩72994

KSC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 56 · ₩236.6B mcap · 2M float · 0.101% daily turnover

Analysis Technicals Weather Peers

Revenue

$97.9B +8.5% ▲

5Y CAGR: +0.1%

Gross Profit

$20.6B +26.0% ▲

5Y CAGR: -4.5%

Operating Income

$9.0B +24.5% ▲

5Y CAGR: -19.3%

Net Income

$11.5B -8.4% ▼

5Y CAGR: -10.1%

EPS (Diluted)

$3248.00 -8.4% ▼

5Y CAGR: -10.1%

EBITDA

$10.2B -39.4% ▼

5Y CAGR: -18.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$104.2B	$122.0B	$126.6B	$90.2B	$97.9B
YoY Growth	+7.1%	+17.0%	+3.7%	-28.7%	+8.5%
Cost of Revenue	$81.7B	$112.2B	$107.8B	$73.9B	$77.3B
Gross Profit	$22.5B	$9.8B	$18.8B	$16.3B	$20.6B
Gross Margin	21.6%	8.0%	14.8%	18.1%	21.0%
R&D Expenses	$692M	$743M	$619M	$526M	$0
SG&A Expenses	$7.4B	$5.2B	$8.4B	$5.1B	$11.8B
Operating Expenses	$11.6B	$9.3B	$12.5B	$9.1B	$11.5B
Operating Income	$15.0B	$3.5B	$6.3B	$7.2B	$9.0B
Operating Margin	14.4%	2.8%	5.0%	8.0%	9.2%
Interest Expense	$34M	$74M	$461M	$109M	$727M
Income Before Tax	$14.5B	$4.3B	$11.6B	$15.5B	$14.1B
Tax Expense	$3.3B	-$1.8B	$2.5B	$2.9B	$2.6B
Net Income	$11.2B	$6.1B	$9.0B	$12.6B	$11.5B
Net Margin	10.7%	5.0%	7.1%	14.0%	11.8%
EPS (Diluted)	$3153.47	$1706.00	$2546.02	$3547.78	$3248.00
EBITDA	$16.9B	$6.5B	$13.5B	$16.9B	$10.2B
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$18.3B	$23.8B	$25.8B	$26.4B	$25.4B	$20.3B	$20.9B	$21.3B
Cost of Revenue	$15.6B	$19.0B	$20.1B	$21.4B	$20.5B	$15.3B	$16.9B	$18.9B
Gross Profit	$2.6B	$4.8B	$5.6B	$5.1B	$4.9B	$4.9B	$3.9B	$2.4B
Gross Margin	14.5%	20.2%	21.9%	19.2%	19.4%	24.3%	18.9%	11.2%
R&D Expenses	$129M	$136M	$0	$124M	$126M	$134M	$135M	$219M
SG&A Expenses	$2.6B	$1.5B	$3.2B	$2.7B	$1.6B	$1.4B	$1.2B	$2.3B
Operating Expenses	$2.6B	$2.4B	$3.2B	$3.7B	$2.6B	$2.2B	$2.3B	$3.8B
Operating Income	$91M	$2.4B	$2.5B	$1.4B	$2.3B	$2.7B	$1.7B	-$1.4B
Operating Margin	0.5%	10.0%	9.6%	5.2%	9.1%	13.1%	7.9%	-6.5%
Interest Expense	$27M	$28M	$29M	$26M	$20M	$653M	$13M	$14M
Income Before Tax	$897M	$5.2B	$3.7B	$3.0B	$3.8B	$3.7B	$4.2B	$560M
Tax Expense	$136M	$1.0B	$616M	$535M	$753M	$698M	$803M	-$28M
Net Income	$761M	$4.2B	$3.1B	$2.4B	$3.1B	$3.0B	$3.4B	$587M
Net Margin	4.2%	17.5%	12.0%	9.2%	12.1%	14.6%	16.1%	2.8%
EPS (Diluted)	$214.19	$1172.89	$869.60	$682.00	$863.00	$834.26	$943.77	$165.34
EBITDA	$1.3B	$5.5B	$5.9B	$3.3B	$4.2B	-$3.3B	$1.9B	-$1.1B
Shares Outstanding	4M	4M	4M	4M	4M	4M	4M	4M

004700.KS KSC