Also trades as: 005745.KS (KSC) · $vol 0M

₩5,240.00 ($3.87)

+70.00 (+1.35%)

Weekly Expected Move ±4.4%

₩4779 ₩5009 ₩5240 ₩5471 ₩5701

KSC · Consumer Defensive · Food Confectioners · Tech Score Strong Sell · Power 26 · ₩92.5B mcap · 6M float · 0.800% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.07T +2.2% ▲

5Y CAGR: +3.0%

Gross Profit

$337.9B -2.2% ▼

5Y CAGR: +0.9%

Operating Income

$56.9B -15.9% ▼

5Y CAGR: +0.9%

Net Income

$18.3B -23.1% ▼

5Y CAGR: -4.4%

EPS (Diluted)

$1226.00 -23.0% ▼

5Y CAGR: -4.3%

EBITDA

$100.7B -11.4% ▼

5Y CAGR: +2.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$928.2B	$979.1B	$1.04T	$1.05T	$1.07T
YoY Growth	+0.5%	+5.5%	+5.8%	+1.1%	+2.2%
Cost of Revenue	$629.8B	$682.1B	$692.2B	$701.4B	$732.0B
Gross Profit	$298.4B	$297.0B	$343.4B	$345.5B	$337.9B
Gross Margin	32.1%	30.3%	33.2%	33.0%	31.6%
R&D Expenses	$4.5B	$4.5B	$0	$0	$0
SG&A Expenses	$80.0B	$86.7B	$91.0B	$95.5B	$280.6B
Operating Expenses	$259.1B	$262.4B	$272.3B	$277.9B	$280.6B
Operating Income	$30.5B	$38.4B	$71.0B	$67.6B	$56.9B
Operating Margin	3.3%	3.9%	6.9%	6.5%	5.3%
Interest Expense	$7.3B	$10.7B	$14.4B	$14.2B	$12.5B
Income Before Tax	$20.9B	$39.8B	$52.1B	$53.8B	$43.3B
Tax Expense	$9.7B	$16.1B	$10.7B	$10.2B	$9.7B
Net Income	$11.2B	$23.8B	$20.8B	$23.8B	$18.3B
Net Margin	1.2%	2.4%	2.0%	2.3%	1.7%
EPS (Diluted)	$747.96	$1588.41	$1391.13	$1591.79	$1226.00
EBITDA	$70.9B	$98.7B	$113.8B	$113.6B	$100.7B
Shares Outstanding	15M	15M	15M	15M	15M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$258.0B	$266.8B	$263.8B	$273.4B	$263.8B	$112.5B	$261.6B	$264.7B
Cost of Revenue	$171.7B	$184.7B	$175.1B	$186.1B	$181.8B	$79.3B	$179.8B	$184.8B
Gross Profit	$86.4B	$82.1B	$88.6B	$87.3B	$82.0B	$33.2B	$81.8B	$80.0B
Gross Margin	33.5%	30.8%	33.6%	31.9%	31.1%	29.5%	31.3%	30.2%
R&D Expenses	$1.3B	$0	$0	$1.5B	$0	$133M	$1.5B	$1.5B
SG&A Expenses	$25.1B	$23.7B	$68.2B	$27.2B	$25.7B	$19.4B	$64.4B	$64.0B
Operating Expenses	$62.9B	$70.8B	$68.2B	$72.8B	$71.1B	$32.6B	$66.9B	$67.4B
Operating Income	$16.1B	$11.3B	$20.4B	$14.6B	$10.7B	$1.7B	$14.9B	$12.5B
Operating Margin	6.3%	4.2%	7.7%	5.3%	4.1%	1.5%	5.7%	4.7%
Interest Expense	$3.6B	$3.5B	$3.4B	$3.3B	$3.0B	$160M	$2.8B	$2.8B
Income Before Tax	$10.9B	$7.7B	$16.4B	$10.4B	$7.7B	$1.9B	$12.8B	$9.1B
Tax Expense	$2.6B	-$545M	$3.9B	$2.3B	$2.2B	$45M	$2.9B	$1.2B
Net Income	$4.0B	$5.3B	$6.9B	$4.2B	$2.9B	$1.8B	$5.6B	$4.6B
Net Margin	1.6%	2.0%	2.6%	1.5%	1.1%	1.6%	2.2%	1.7%
EPS (Diluted)	$268.00	$353.55	$462.43	$279.00	$196.00	$143.67	$376.46	$306.46
EBITDA	$26.1B	$22.0B	$99.3B	$24.4B	$21.9B	$5.4B	$26.2B	$24.0B
Shares Outstanding	15M	15M	15M	15M	15M	14M	15M	15M

005740.KS KSC