Also trades as: 005725.KS (KSC) · $vol 0M

₩6,480.00 ($4.78)

+410.00 (+6.75%)

Weekly Expected Move ±7.3%

₩5531 ₩6006 ₩6480 ₩6954 ₩7429

KSC · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 50 · ₩314.2B mcap · 14M float · 0.239% daily turnover

Revenue

$3.59T +11.6% ▲

5Y CAGR: +12.7%

Gross Profit

$955.6B +8.6% ▲

5Y CAGR: +13.9%

Operating Income

$204.2B -2.6% ▼

5Y CAGR: +38.4%

Net Income

$91.2B +6.2% ▲

5Y CAGR: +159.9%

EPS (Diluted)

$1734.00 +5.9% ▲

5Y CAGR: +163.3%

EBITDA

$204.2B -63.6% ▼

5Y CAGR: -2.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.40T	$3.00T	$3.04T	$3.21T	$3.59T
YoY Growth	+22.1%	+25.0%	+1.1%	+5.9%	+11.6%
Cost of Revenue	$1.90T	$2.50T	$2.22T	$2.33T	$2.63T
Gross Profit	$508.7B	$505.0B	$817.1B	$880.2B	$955.6B
Gross Margin	21.2%	16.8%	26.9%	27.4%	26.6%
R&D Expenses	$87.2B	$92.9B	$0	$90.2B	$0
SG&A Expenses	$288.5B	$330.2B	$375.5B	$429.6B	$751.4B
Operating Expenses	$475.1B	$527.5B	$544.8B	$670.6B	$751.4B
Operating Income	$67.4B	$8.0B	$272.3B	$209.7B	$204.2B
Operating Margin	2.8%	0.3%	9.0%	6.5%	5.7%
Interest Expense	$19.9B	$29.3B	$62.3B	$96.9B	$168.4B
Income Before Tax	$47.6B	-$3.1B	$180.9B	$215.2B	$237.7B
Tax Expense	$18.2B	-$4.9B	$80.5B	$56.7B	$59.8B
Net Income	$28.8B	$1.8B	$41.6B	$85.9B	$91.2B
Net Margin	1.2%	0.1%	1.4%	2.7%	2.5%
EPS (Diluted)	$521.12	$32.35	$779.17	$1636.89	$1734.00
EBITDA	$258.1B	$222.2B	$453.2B	$560.8B	$204.2B
Shares Outstanding	55M	55M	53M	52M	53M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$810.0B	$788.4B	$867.4B	$904.7B	$886.6B	$930.0B	$937.5B	$1.01T
Cost of Revenue	$577.2B	$587.4B	$646.2B	$668.9B	$643.0B	$672.8B	$678.3B	$748.2B
Gross Profit	$232.8B	$201.0B	$221.2B	$235.8B	$243.6B	$257.2B	$259.1B	$260.4B
Gross Margin	28.7%	25.5%	25.5%	26.1%	27.5%	27.7%	27.6%	25.8%
R&D Expenses	$0	$0	$750M	$47.0B	$0	$0	$707M	$704M
SG&A Expenses	$108.5B	$121.8B	$172.3B	$121.8B	$125.6B	$221.2B	$135.9B	$204.3B
Operating Expenses	$170.4B	$178.5B	$172.3B	$185.6B	$178.7B	$221.2B	$191.5B	$211.4B
Operating Income	$62.4B	$22.5B	$48.9B	$50.3B	$54.3B	$36.0B	$67.6B	$49.1B
Operating Margin	7.7%	2.9%	5.6%	5.6%	6.1%	3.9%	7.2%	4.9%
Interest Expense	$24.0B	$22.8B	$20.5B	$20.6B	$21.9B	$105.4B	$17.6B	$18.5B
Income Before Tax	$6.8B	$66.7B	$56.8B	$33.9B	$81.1B	$65.8B	$94.1B	$55.7B
Tax Expense	$6.1B	$12.1B	$10.6B	$10.3B	$18.9B	$20.0B	$21.0B	$32.8B
Net Income	$4.3B	$27.4B	$23.3B	$12.7B	$31.7B	$23.5B	$38.4B	$22.7B
Net Margin	0.5%	3.5%	2.7%	1.4%	3.6%	2.5%	4.1%	2.3%
EPS (Diluted)	$82.00	$516.92	$449.52	$245.00	$610.00	$429.06	$740.74	$438.12
EBITDA	$92.9B	$155.1B	$283.1B	$118.7B	$171.0B	$36.0B	$134.3B	$115.7B
Shares Outstanding	53M	52M	52M	52M	52M	55M	52M	52M

005720.KS KSC