₩2,150.00 ($1.60)

+50.00 (+2.38%)

Weekly Expected Move ±4.2%

₩1968 ₩2059 ₩2150 ₩2241 ₩2332

KSC · Industrials · Marine Shipping · Tech Score Buy · Power 57 · ₩693.9B mcap · 165M float · 1.68% daily turnover

Revenue

$1.28T -26.9% ▼

5Y CAGR: +7.6%

Gross Profit

$284.7B -31.1% ▼

5Y CAGR: +6.9%

Operating Income

$185.8B -43.4% ▼

5Y CAGR: +27.5%

Net Income

$180.2B +11.2% ▲

5Y CAGR: +45.6%

EPS (Diluted)

$545.63 +7.2% ▲

5Y CAGR: +37.9%

EBITDA

$324.3B -33.9% ▼

5Y CAGR: +4.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.15T	$1.61T	$1.40T	$1.75T	$1.28T
YoY Growth	+30.5%	+39.7%	-13.3%	+25.0%	-26.9%
Cost of Revenue	$887.1B	$1.27T	$1.07T	$1.33T	$992.3B
Gross Profit	$266.8B	$340.5B	$322.7B	$413.1B	$284.7B
Gross Margin	23.1%	21.1%	23.1%	23.6%	22.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$25.1B	$29.1B	$29.3B	$37.4B	$0
Operating Expenses	$30.5B	$72.2B	$72.7B	$84.5B	$98.8B
Operating Income	$323.6B	$267.7B	$250.0B	$328.6B	$185.8B
Operating Margin	28.0%	16.6%	17.9%	18.8%	14.6%
Interest Expense	$68.8B	$89.2B	$149.5B	$157.8B	$100.4B
Income Before Tax	$323.9B	$185.0B	$60.0B	$173.6B	$185.0B
Tax Expense	$17.3B	$12.7B	$13.6B	$8.8B	$11.8B
Net Income	$246.2B	$157.6B	$68.3B	$162.1B	$180.2B
Net Margin	21.3%	9.8%	4.9%	9.3%	14.1%
EPS (Diluted)	$890.90	$507.12	$219.69	$508.94	$545.63
EBITDA	$495.8B	$393.7B	$360.7B	$490.9B	$324.3B
Shares Outstanding	276M	311M	311M	319M	323M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$418.9B	$404.6B	$330.5B	$332.2B	$318.0B	$296.2B	$277.8B	$312.8B
Cost of Revenue	$332.2B	$315.1B	$241.2B	$278.1B	$243.7B	$228.7B	$191.5B	$237.0B
Gross Profit	$86.7B	$89.6B	$89.4B	$54.1B	$74.3B	$67.5B	$86.3B	$75.9B
Gross Margin	20.7%	22.1%	27.0%	16.3%	23.4%	22.8%	31.1%	24.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$18.9B	-$19.5B	$25.4B	$21.0B	$15.0B	-$37.5B	$11.9B	$12.9B
Operating Expenses	$18.9B	$27.6B	$25.4B	$21.0B	$15.0B	$37.3B	$11.9B	$12.9B
Operating Income	$67.8B	$61.9B	$63.9B	$33.0B	$59.3B	$29.6B	$74.4B	$62.9B
Operating Margin	16.2%	15.3%	19.3%	9.9%	18.7%	10.0%	26.8%	20.1%
Interest Expense	$38.1B	$35.9B	$29.5B	$25.2B	$22.9B	$22.9B	$20.5B	$20.2B
Income Before Tax	$64.7B	-$45.0B	$65.8B	$57.5B	$43.2B	$18.5B	$62.2B	$59.0B
Tax Expense	$15.2B	-$26.0B	$3.7B	$8.2B	$128M	-$176M	-$790M	$1.6B
Net Income	$50.0B	-$16.3B	$67.4B	$50.2B	$43.5B	$19.1B	$61.2B	$53.4B
Net Margin	11.9%	-4.0%	20.4%	15.1%	13.7%	6.5%	22.0%	17.1%
EPS (Diluted)	$157.00	$-51.19	$209.77	$156.00	$135.00	$44.86	$189.72	$165.32
EBITDA	$108.0B	$29.8B	$123.1B	$72.5B	$99.1B	$85.3B	$110.6B	$100.3B
Shares Outstanding	318M	320M	321M	322M	322M	463M	323M	323M

005880.KS KSC