₩14,530.00 ($10.82)

-120.00 (-0.82%)

Weekly Expected Move ±2.9%

₩13685 ₩14108 ₩14530 ₩14952 ₩15375

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Neutral · Power 39 · ₩29.9B mcap · 1M float · 0.193% daily turnover

Analysis Technicals Weather Peers

Revenue

$89.7B +8.9% ▲

5Y CAGR: +5.6%

Gross Profit

$22.5B +50.0% ▲

5Y CAGR: +6.2%

Operating Income

$4.3B +148.4% ▲

5Y CAGR: -4.5%

Net Income

$3.7B -7.6% ▼

5Y CAGR: -25.3%

EPS (Diluted)

$2247.91 +14.5% ▲

5Y CAGR: -22.0%

EBITDA

$6.3B -24.4% ▼

5Y CAGR: -26.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$79.7B	$81.9B	$84.4B	$82.4B	$89.7B
YoY Growth	+16.6%	+2.8%	+3.0%	-2.4%	+8.9%
Cost of Revenue	$65.2B	$66.2B	$66.2B	$67.4B	$67.2B
Gross Profit	$14.5B	$15.7B	$18.2B	$15.0B	$22.5B
Gross Margin	18.2%	19.1%	21.6%	18.2%	25.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.6B	$5.5B	$6.0B	$5.9B	$0
Operating Expenses	$11.3B	$12.3B	$13.2B	$13.3B	$18.2B
Operating Income	$3.2B	$6.3B	$5.1B	$1.7B	$4.3B
Operating Margin	4.0%	7.7%	6.0%	2.1%	4.8%
Interest Expense	$734M	$264M	$226M	$237M	$275M
Income Before Tax	$3.1B	$7.7B	$11.7B	$6.2B	$6.8B
Tax Expense	$419M	-$1.5B	$1.6B	$1.4B	$1.6B
Net Income	$2.7B	$7.2B	$7.4B	$4.0B	$3.7B
Net Margin	3.4%	8.8%	8.7%	4.9%	4.2%
EPS (Diluted)	$1324.39	$3500.22	$3576.94	$1963.76	$2247.91
EBITDA	$7.7B	$10.2B	$13.9B	$8.3B	$6.3B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$18.8B	$23.3B	$20.9B	$20.3B	$21.0B	$27.5B	$20.7B	$22.3B
Cost of Revenue	$15.5B	$19.6B	$16.0B	$17.0B	$16.3B	$17.9B	$16.4B	$18.5B
Gross Profit	$3.3B	$3.7B	$4.9B	$3.3B	$4.7B	$9.6B	$4.3B	$3.8B
Gross Margin	17.3%	15.8%	23.6%	16.1%	22.4%	34.9%	20.9%	17.1%
R&D Expenses	$0	$0	$0	$0	$9M	$0	$34M	$35M
SG&A Expenses	$1.3B	$1.5B	$3.4B	$1.3B	$1.3B	$1.5B	$1.4B	$2.9B
Operating Expenses	$2.9B	$3.4B	$3.4B	$3.2B	$3.3B	$8.3B	$3.1B	$3.0B
Operating Income	$180M	$328M	$1.6B	$35M	$1.4B	$1.3B	$1.2B	$789M
Operating Margin	1.0%	1.4%	7.4%	0.2%	6.8%	4.7%	5.9%	3.5%
Interest Expense	$98M	$42M	$29M	$119M	$63M	$63M	$61M	$64M
Income Before Tax	-$107M	$1.6B	$1.6B	$355M	$2.4B	$2.4B	$1.7B	$2.3B
Tax Expense	$18M	$314M	$229M	-$39M	$601M	$765M	$463M	$401M
Net Income	-$123M	$1.2B	$826M	$420M	$1.3B	$1.2B	$667M	$1.4B
Net Margin	-0.7%	5.3%	3.9%	2.1%	6.0%	4.4%	3.2%	6.5%
EPS (Diluted)	$-60.00	$598.74	$401.80	$204.00	$613.00	$1029.11	$324.28	$702.33
EBITDA	$527M	$2.2B	$5.5B	$961M	$2.9B	$1.8B	$1.7B	$1.3B
Shares Outstanding	2M	2M	2M	2M	2M	1M	2M	2M

005820.KS KSC