Also trades as: 004830.KS (KSC) · $vol 0M

₩4,420.00 ($3.29)

-25.00 (-0.56%)

Weekly Expected Move ±3.1%

₩4142 ₩4281 ₩4420 ₩4559 ₩4698

KSC · Industrials · Manufacturing - Textiles · Tech Score Buy · Power 69 · ₩48.6B mcap · 9M float · 0.203% daily turnover

Analysis Technicals Weather Peers

Revenue

$146.5B +16.8% ▲

5Y CAGR: +4.5%

Gross Profit

$22.1B -8.4% ▼

5Y CAGR: +4.5%

Operating Income

$6.2B -30.0% ▼

5Y CAGR: +2.3%

Net Income

$5.5B -19.3% ▼

5Y CAGR: +8.7%

EPS (Diluted)

$350.14 -21.5% ▼

5Y CAGR: +8.4%

EBITDA

$9.9B -25.3% ▼

5Y CAGR: +2.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$115.2B	$133.3B	$107.9B	$125.5B	$146.5B
YoY Growth	-2.1%	+15.7%	-19.0%	+16.2%	+16.8%
Cost of Revenue	$98.9B	$113.9B	$90.1B	$101.3B	$124.4B
Gross Profit	$16.3B	$19.4B	$17.8B	$24.1B	$22.1B
Gross Margin	14.1%	14.5%	16.5%	19.2%	15.1%
R&D Expenses	$1.6B	$1.6B	$1.3B	$1.8B	$0
SG&A Expenses	$4.2B	$5.2B	$4.8B	$5.3B	$0
Operating Expenses	$12.3B	$14.1B	$11.2B	$15.2B	$16.2B
Operating Income	$8.3B	$5.2B	$6.7B	$8.9B	$6.2B
Operating Margin	7.2%	3.9%	6.2%	7.1%	4.3%
Interest Expense	$573M	$742M	$1.6B	$1.3B	$1.4B
Income Before Tax	$7.7B	$3.8B	$6.9B	$8.8B	$6.7B
Tax Expense	$1.8B	$1.3B	$1.2B	$2.0B	$1.2B
Net Income	$5.9B	$2.5B	$5.6B	$6.8B	$5.5B
Net Margin	5.1%	1.9%	5.2%	5.4%	3.7%
EPS (Diluted)	$372.47	$157.56	$366.28	$446.00	$350.14
EBITDA	$12.4B	$8.5B	$11.7B	$13.3B	$9.9B
Shares Outstanding	16M	16M	15M	15M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$37.1B	$32.7B	$38.5B	$35.4B	$42.0B	$30.6B	$34.3B	$32.8B
Cost of Revenue	$29.9B	$26.3B	$31.5B	$29.0B	$35.5B	$27.5B	$29.6B	$28.2B
Gross Profit	$7.2B	$6.4B	$7.1B	$6.4B	$6.5B	$3.1B	$4.7B	$4.7B
Gross Margin	19.4%	19.6%	18.3%	18.2%	15.6%	10.0%	13.6%	14.3%
R&D Expenses	$484M	$630M	$424M	$486M	$451M	$497M	$596M	$392M
SG&A Expenses	$1.4B	$1.4B	$4.2B	$1.5B	$1.6B	$1.5B	$1.5B	$3.3B
Operating Expenses	$3.8B	$4.5B	$4.2B	$4.3B	$4.1B	$4.4B	$3.9B	$3.8B
Operating Income	$3.4B	$1.9B	$2.9B	$2.2B	$2.4B	-$1.3B	$802M	$861M
Operating Margin	9.2%	5.7%	7.4%	6.2%	5.7%	-4.3%	2.3%	2.6%
Interest Expense	$321M	$324M	$424M	$317M	$319M	$444M	$392M	$1.1B
Income Before Tax	$1.9B	$2.2B	$2.8B	$1.1B	$3.7B	-$981M	$717M	$1.1B
Tax Expense	$441M	$406M	$522M	$254M	$870M	-$467M	$270M	$278M
Net Income	$1.5B	$1.8B	$2.2B	$894M	$2.9B	-$514M	$447M	$820M
Net Margin	4.0%	5.5%	5.8%	2.5%	6.8%	-1.7%	1.3%	2.5%
EPS (Diluted)	$98.00	$118.78	$146.00	$58.00	$187.00	$-32.75	$29.24	$53.59
EBITDA	$3.0B	$3.4B	$8.0B	$3.2B	$5.1B	-$6.4B	$1.9B	$1.7B
Shares Outstanding	15M	15M	15M	15M	15M	16M	15M	15M

004835.KS KSC