₩4,585.00 ($3.41)

+40.00 (+0.88%)

Weekly Expected Move ±3.5%

₩4262 ₩4424 ₩4585 ₩4746 ₩4908

KSC · Technology · Communication Equipment · Tech Score Buy · Power 46 · ₩60.0B mcap · 8M float · 2.96% daily turnover

Analysis Technicals Weather Peers

Revenue

$137.2B -40.6% ▼

5Y CAGR: -7.1%

Gross Profit

$14.5B -60.4% ▼

5Y CAGR: -12.5%

Operating Income

-$12.0B -231.7% ▼

Net Income

-$10.0B -192.9% ▼

EPS (Diluted)

$-707.36 -186.2% ▼

EBITDA

-$8.3B -147.4% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$227.7B	$222.5B	$228.8B	$230.8B	$137.2B
YoY Growth	+15.0%	-2.3%	+2.9%	+0.9%	-40.6%
Cost of Revenue	$197.2B	$189.8B	$176.1B	$194.1B	$122.7B
Gross Profit	$30.5B	$32.6B	$52.8B	$36.7B	$14.5B
Gross Margin	13.4%	14.7%	23.1%	15.9%	10.6%
R&D Expenses	$2.6B	$4.3B	$5.8B	$8.6B	$0
SG&A Expenses	$2.4B	$3.0B	$16.6B	$4.1B	$0
Operating Expenses	$17.3B	$20.0B	$23.2B	$27.6B	$26.6B
Operating Income	$13.3B	$12.7B	$17.4B	$9.1B	-$12.0B
Operating Margin	5.8%	5.7%	7.6%	4.0%	-8.8%
Interest Expense	$172M	$188M	$140M	$120M	$1.7B
Income Before Tax	$17.5B	$13.0B	$22.9B	$13.7B	-$12.6B
Tax Expense	$4.5B	$3.8B	$5.0B	$2.9B	-$2.6B
Net Income	$13.0B	$9.3B	$17.9B	$10.7B	-$10.0B
Net Margin	5.7%	4.2%	7.8%	4.7%	-7.3%
EPS (Diluted)	$994.34	$707.31	$1365.59	$820.61	$-707.36
EBITDA	$21.8B	$16.9B	$26.9B	$17.5B	-$8.3B
Shares Outstanding	13M	13M	13M	13M	14M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$74.5B	$61.1B	$35.2B	$31.3B	$38.0B	$32.7B	$21.6B	$29.3B
Cost of Revenue	$62.9B	$53.1B	$32.9B	$26.7B	$32.1B	$31.0B	$19.2B	$23.8B
Gross Profit	$11.6B	$7.9B	$2.3B	$4.6B	$5.9B	$1.8B	$2.4B	$5.5B
Gross Margin	15.6%	13.0%	6.5%	14.7%	15.5%	5.4%	11.0%	18.7%
R&D Expenses	$4.2B	$2.4B	$816M	$1.6B	$2.5B	$3.1B	$1.3B	$1.4B
SG&A Expenses	-$7.9B	$1.3B	$5.9B	$992M	$869M	$1.9B	$1.2B	$1.2B
Operating Expenses	$4.9B	$7.9B	$5.9B	$6.6B	$6.9B	$7.2B	$5.7B	$5.9B
Operating Income	$5.0B	-$23M	-$3.6B	-$2.0B	-$1.0B	-$5.4B	-$3.3B	-$428M
Operating Margin	6.7%	-0.0%	-10.3%	-6.3%	-2.7%	-16.6%	-15.1%	-1.5%
Interest Expense	$30M	$27M	$7M	$147M	$666M	$868M	$1.3B	$1.3B
Income Before Tax	$5.3B	$2.1B	-$4.2B	-$2.3B	-$673M	-$5.4B	-$3.1B	-$415M
Tax Expense	$1.1B	$531M	$206M	$123M	-$338M	-$2.6B	-$710M	-$658M
Net Income	$4.2B	$1.5B	-$4.4B	-$2.4B	-$335M	-$2.8B	-$2.4B	$243M
Net Margin	5.7%	2.5%	-12.6%	-7.7%	-0.9%	-8.6%	-11.2%	0.8%
EPS (Diluted)	$323.00	$118.06	$-338.19	$-184.00	$-25.00	$-199.99	$-185.07	$18.51
EBITDA	$6.3B	$3.0B	$2.3B	-$1.2B	$924M	-$4.5B	-$2.4B	$460M
Shares Outstanding	13M	13M	13M	13M	13M	14M	13M	13M

005870.KS KSC