₩97,600.00 ($72.66)

-2100.00 (-2.11%)

Weekly Expected Move ±6.8%

₩84300 ₩90950 ₩97600 ₩104250 ₩110900

KSC · Industrials · Airlines, Airports & Air Services · Tech Score Buy · Power 59 · ₩298.5B mcap · 1M float · 1.34% daily turnover

Revenue

$663.2B +5.9% ▲

5Y CAGR: +17.3%

Gross Profit

$84.3B +4.4% ▲

Operating Income

$47.0B +4.5% ▲

Net Income

$40.5B -0.1% ▼

EPS (Diluted)

$12805.00 -3.6% ▼

EBITDA

$75.0B -2.7% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$345.5B	$400.5B	$544.7B	$626.5B	$663.2B
YoY Growth	+15.6%	+15.9%	+36.0%	+15.0%	+5.9%
Cost of Revenue	$324.0B	$369.6B	$479.8B	$545.8B	$578.9B
Gross Profit	$21.6B	$30.9B	$64.9B	$80.7B	$84.3B
Gross Margin	6.2%	7.7%	11.9%	12.9%	12.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6.9B	$8.7B	$10.2B	$12.2B	$0
Operating Expenses	$22.5B	$28.3B	$30.9B	$35.7B	$37.3B
Operating Income	-$903M	$2.6B	$34.0B	$45.0B	$47.0B
Operating Margin	-0.3%	0.6%	6.2%	7.2%	7.1%
Interest Expense	$1.2B	$784M	$1.1B	$1.2B	$863M
Income Before Tax	$411M	$6.8B	$39.9B	$50.1B	$48.7B
Tax Expense	-$117M	$1.0B	$8.5B	$9.5B	$8.2B
Net Income	$528M	$5.8B	$31.4B	$40.6B	$40.5B
Net Margin	0.2%	1.4%	5.8%	6.5%	6.1%
EPS (Diluted)	$1063.00	$1888.16	$10274.00	$13277.00	$12805.00
EBITDA	$23.8B	$21.2B	$64.1B	$77.0B	$75.0B
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	$157.3B	$169.3B	$156.9B	$160.3B	$167.0B	$179.1B	$178.0B	$173.9B
Cost of Revenue	$133.7B	$156.6B	$133.8B	$140.6B	$143.9B	$160.6B	$148.9B	$151.7B
Gross Profit	$23.6B	$12.7B	$23.1B	$19.7B	$23.1B	$18.5B	$29.1B	$22.1B
Gross Margin	15.0%	7.5%	14.7%	12.3%	13.8%	10.3%	16.4%	12.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.7B	$4.4B	$8.1B	$8.1B	$3.3B	$4.0B	$3.7B	$9.0B
Operating Expenses	$7.3B	$13.2B	$8.5B	$8.2B	$8.6B	$11.9B	$9.4B	$9.2B
Operating Income	$16.2B	-$459M	$14.5B	$11.5B	$14.5B	$6.5B	$19.7B	$12.9B
Operating Margin	10.3%	-0.3%	9.3%	7.2%	8.7%	3.7%	11.1%	7.4%
Interest Expense	$298M	$295M	$219M	$221M	$213M	$209M	$451M	$453M
Income Before Tax	$17.2B	$1.5B	$14.8B	$12.1B	$14.9B	$6.9B	$19.2B	$13.5B
Tax Expense	$3.9B	-$1.4B	$3.3B	$2.6B	$3.3B	-$1.1B	$3.3B	$3.1B
Net Income	$13.3B	$2.9B	$11.4B	$9.5B	$11.6B	$8.1B	$15.9B	$10.3B
Net Margin	8.4%	1.7%	7.3%	5.9%	6.9%	4.5%	8.9%	5.9%
EPS (Diluted)	$4342.00	$949.65	$3742.72	$3097.99	$3785.00	$2542.36	$5203.00	$3379.00
EBITDA	$22.7B	$12.5B	$21.5B	$27.0B	$21.2B	$13.5B	$27.2B	$20.8B
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

005430.KS KSC