₩11,520.00 ($8.56)

+200.00 (+1.77%)

Weekly Expected Move ±6.3%

₩10069 ₩10795 ₩11520 ₩12245 ₩12971

KSC · Basic Materials · Chemicals · Tech Score Neutral · Power 45 · ₩295.5B mcap · 16M float · 8.20% daily turnover

Revenue

$1.66T -13.5% ▼

5Y CAGR: +4.8%

Gross Profit

$118.8B +89.5% ▲

5Y CAGR: -1.5%

Operating Income

$4.5B +108.8% ▲

Net Income

-$31.1B +34.5% ▲

EPS (Diluted)

$-1279.42 +40.4% ▲

EBITDA

$28.4B +681.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.70T	$2.21T	$2.00T	$1.92T	$1.66T
YoY Growth	+29.7%	+29.6%	-9.6%	-4.0%	-13.5%
Cost of Revenue	$1.52T	$2.06T	$1.95T	$1.85T	$1.54T
Gross Profit	$185.0B	$150.4B	$49.5B	$62.7B	$118.8B
Gross Margin	10.9%	6.8%	2.5%	3.3%	7.2%
R&D Expenses	$12.7B	$19.3B	$18.3B	$13.0B	$0
SG&A Expenses	$51.0B	$45.8B	$52.0B	$55.4B	$0
Operating Expenses	$96.8B	$106.0B	$111.7B	$114.1B	$114.3B
Operating Income	$122.6B	$50.5B	-$56.0B	-$51.4B	$4.5B
Operating Margin	7.2%	2.3%	-2.8%	-2.7%	0.3%
Interest Expense	$20.3B	$23.2B	$34.2B	$35.5B	$31.3B
Income Before Tax	$118.7B	$32.9B	-$36.9B	-$53.3B	-$31.6B
Tax Expense	$22.2B	$6.7B	$2.7B	-$15.1B	$8.9B
Net Income	$94.0B	$27.7B	-$31.3B	-$47.4B	-$31.1B
Net Margin	5.5%	1.3%	-1.6%	-2.5%	-1.9%
EPS (Diluted)	$4463.44	$1269.23	$-1319.20	$-2148.41	$-1279.42
EBITDA	$161.0B	$20.9B	$18.2B	$3.6B	$28.4B
Shares Outstanding	21M	22M	24M	22M	26M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$476.7B	$457.0B	$400.6B	$339.9B	$441.8B	$477.2B	$635.9B	$743.4B
Cost of Revenue	$469.9B	$447.5B	$375.3B	$307.3B	$405.0B	$448.7B	$585.5B	$621.2B
Gross Profit	$6.8B	$9.6B	$25.4B	$32.6B	$36.8B	$28.5B	$50.4B	$122.2B
Gross Margin	1.4%	2.1%	6.3%	9.6%	8.3%	6.0%	7.9%	16.4%
R&D Expenses	$3.0B	$3.0B	$2.2B	$2.4B	$2.5B	$2.8B	$2.8B	$2.8B
SG&A Expenses	$11.8B	$16.7B	$25.4B	$12.8B	$14.4B	$14.8B	$14.6B	$22.3B
Operating Expenses	$24.1B	$33.7B	$25.4B	$28.7B	$30.4B	$29.8B	$24.9B	$25.6B
Operating Income	-$17.3B	-$24.1B	$16M	$3.9B	$6.4B	-$5.7B	$25.4B	$96.6B
Operating Margin	-3.6%	-5.3%	0.0%	1.2%	1.4%	-1.2%	4.0%	13.0%
Interest Expense	$9.3B	$9.4B	$8.2B	$7.8B	$7.9B	$7.5B	$6.9B	$6.4B
Income Before Tax	-$27.5B	-$20.3B	-$11.6B	-$4.6B	$1.7B	-$17.0B	$25.9B	$95.0B
Tax Expense	-$1.1B	-$21.8B	$2.2B	$92M	$1.4B	$5.3B	$5.1B	$17.2B
Net Income	-$26.9B	-$17.4B	-$7.5B	-$10.9B	$617M	-$13.2B	$21.1B	$76.5B
Net Margin	-5.6%	-3.8%	-1.9%	-3.2%	0.1%	-2.8%	3.3%	10.3%
EPS (Diluted)	$-1220.00	$-789.93	$-341.23	$-463.00	$24.00	$-502.36	$803.06	$2908.63
EBITDA	-$12.8B	-$5.3B	$31.0B	$8.9B	$15.7B	-$27.3B	$31.5B	$102.7B
Shares Outstanding	22M	22M	22M	24M	26M	26M	26M	26M

005950.KS KSC