₩36,800.00 ($27.31)

-150.00 (-0.41%)

Weekly Expected Move ±2.4%

₩35025 ₩35913 ₩36800 ₩37687 ₩38575

KSC · Basic Materials · Copper · Tech Score Sell · Power 37 · ₩505.2B mcap · 6M float · 0.472% daily turnover

Analysis Technicals Weather Peers

Revenue

$379.3B -15.6% ▼

5Y CAGR: +7.4%

Gross Profit

$69.9B -48.7% ▼

5Y CAGR: +11.4%

Operating Income

$14.9B -85.8% ▼

5Y CAGR: +9.7%

Net Income

$74.4B -25.3% ▼

5Y CAGR: +40.2%

EPS (Diluted)

$5212.77 -26.8% ▼

5Y CAGR: +40.9%

EBITDA

$30.5B -75.2% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$487.8B	$387.7B	$406.7B	$449.4B	$379.3B
YoY Growth	+83.4%	-20.5%	+4.9%	+10.5%	-15.6%
Cost of Revenue	$361.5B	$279.4B	$310.5B	$313.1B	$309.4B
Gross Profit	$126.2B	$108.3B	$96.2B	$136.3B	$69.9B
Gross Margin	25.9%	27.9%	23.6%	30.3%	18.4%
R&D Expenses	$23.1B	$24.5B	$0	$0	$0
SG&A Expenses	$10.1B	$9.2B	$9.4B	$9.3B	$9.1B
Operating Expenses	$29.4B	$28.1B	$28.5B	$31.5B	$55.0B
Operating Income	$96.8B	$80.2B	$69.8B	$104.7B	$14.9B
Operating Margin	19.9%	20.7%	17.2%	23.3%	3.9%
Interest Expense	$2.2B	$2.1B	$2.7B	$3.2B	$3.8B
Income Before Tax	$200.8B	$88.1B	$65.4B	$106.1B	$66.4B
Tax Expense	$27.1B	$14.8B	-$18.0B	$6.1B	-$8.0B
Net Income	$172.7B	$73.1B	$83.2B	$99.7B	$74.4B
Net Margin	35.4%	18.9%	20.4%	22.2%	19.6%
EPS (Diluted)	$11828.00	$5075.96	$5793.24	$7116.53	$5212.77
EBITDA	$122.6B	$35.6B	$80.8B	$123.2B	$30.5B
Shares Outstanding	15M	14M	14M	14M	14M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$109.5B	$121.5B	$97.9B	$123.1B	$90.5B	$106.3B	$121.0B	$131.7B
Cost of Revenue	$77.9B	$95.4B	$73.3B	$86.7B	$71.6B	$89.4B	$78.4B	$107.6B
Gross Profit	$31.6B	$36.2B	$24.6B	$36.3B	$18.9B	$16.9B	$42.6B	$24.1B
Gross Margin	28.8%	29.8%	25.1%	29.5%	20.9%	15.9%	35.2%	18.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.7B	$2.5B	$7.6B	$2.2B	$2.4B	$2.2B	$3.6B	$2.3B
Operating Expenses	$7.7B	$9.7B	$7.6B	$6.6B	$13.6B	$15.6B	$7.3B	$13.9B
Operating Income	$23.9B	$16.4B	$17.0B	$29.7B	$17.7B	$1.2B	$5.2B	$10.2B
Operating Margin	21.8%	13.5%	17.4%	24.1%	19.5%	1.2%	4.3%	7.7%
Interest Expense	$774M	$755M	$746M	$1.1B	$1.0B	$1.0B	$998M	$1.0B
Income Before Tax	$23.7B	$17.8B	$17.2B	$28.1B	$17.9B	$3.1B	$35.5B	$41.5B
Tax Expense	$1.9B	-$31M	$815M	$2.9B	$1.6B	-$13.2B	$2.1B	$3.3B
Net Income	$21.6B	$17.8B	$16.4B	$25.3B	$16.3B	$16.4B	$33.4B	$38.1B
Net Margin	19.8%	14.7%	16.8%	20.6%	18.0%	15.4%	27.6%	29.0%
EPS (Diluted)	$1500.35	$1272.38	$1174.28	$1822.00	$1176.00	$1186.70	$2427.01	$2772.00
EBITDA	$28.0B	$22.1B	$28.1B	$32.8B	$22.5B	-$52.9B	$8.8B	$13.8B
Shares Outstanding	14M	14M	14M	14M	14M	14M	14M	14M

005810.KS KSC