₩9,040.00 ($6.70)

+0.00 (+0.00%)

Weekly Expected Move ±2.7%

₩8553 ₩8796 ₩9040 ₩9284 ₩9527

KSC · Consumer Defensive · Packaged Foods · Tech Score Buy · Power 54 · ₩85.2B mcap · 2M float · 0.976% daily turnover

Analysis Technicals Weather Peers

Revenue

$417.4B +4.2% ▲

5Y CAGR: +5.0%

Gross Profit

$42.9B -14.1% ▼

5Y CAGR: -2.4%

Operating Income

$12.8B -38.6% ▼

5Y CAGR: -13.6%

Net Income

$10.6B -16.3% ▼

5Y CAGR: -10.5%

EPS (Diluted)

$1123.04 -16.3% ▼

5Y CAGR: -10.5%

EBITDA

$22.3B -24.7% ▼

5Y CAGR: -9.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$328.9B	$369.1B	$391.5B	$400.7B	$417.4B
YoY Growth	+0.4%	+12.2%	+6.1%	+2.3%	+4.2%
Cost of Revenue	$285.7B	$333.0B	$347.5B	$350.8B	$374.5B
Gross Profit	$43.2B	$36.1B	$44.0B	$49.9B	$42.9B
Gross Margin	13.1%	9.8%	11.2%	12.5%	10.3%
R&D Expenses	$3M	$2M	$2M	$3M	$0
SG&A Expenses	$15.8B	$18.5B	$20.0B	$20.5B	$0
Operating Expenses	$22.8B	$25.9B	$28.4B	$29.0B	$30.0B
Operating Income	$20.4B	$14.0B	$15.6B	$20.9B	$12.8B
Operating Margin	6.2%	3.8%	4.0%	5.2%	3.1%
Interest Expense	$1.6B	$2.1B	$3.2B	$4.1B	$5.3B
Income Before Tax	$20.8B	$10.7B	$23.9B	$17.4B	$12.9B
Tax Expense	$5.0B	$2.2B	$3.6B	$3.8B	$2.4B
Net Income	$15.8B	$8.5B	$20.3B	$12.6B	$10.6B
Net Margin	4.8%	2.3%	5.2%	3.2%	2.5%
EPS (Diluted)	$1673.62	$904.92	$2154.21	$1342.10	$1123.04
EBITDA	$31.9B	$23.1B	$24.7B	$29.6B	$22.3B
Shares Outstanding	9M	9M	9M	9M	9M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$104.5B	$105.8B	$103.0B	$100.7B	$109.6B	$104.0B	$105.2B	$92.1B
Cost of Revenue	$85.7B	$98.7B	$92.1B	$87.8B	$98.4B	$95.9B	$91.0B	$84.7B
Gross Profit	$18.8B	$7.1B	$10.8B	$12.9B	$11.3B	$7.9B	$14.3B	$7.4B
Gross Margin	18.0%	6.7%	10.5%	12.8%	10.3%	7.6%	13.6%	8.1%
R&D Expenses	$837K	$767K	$839K	$1M	$1M	$2M	$2M	$1M
SG&A Expenses	$6.7B	$5.7B	$7.1B	$4.9B	$5.4B	$6.1B	$5.4B	$7.0B
Operating Expenses	$7.1B	$7.9B	$7.1B	$7.0B	$7.6B	$8.3B	$7.4B	$7.1B
Operating Income	$11.7B	-$789M	$3.7B	$5.9B	$3.6B	-$464M	$6.9B	$340M
Operating Margin	11.2%	-0.7%	3.6%	5.9%	3.3%	-0.4%	6.5%	0.4%
Interest Expense	$995M	$1.6B	$1.4B	$1.4B	$1.3B	$1.2B	$1.2B	$1.2B
Income Before Tax	$11.9B	-$5.6B	$603M	$8.3B	$2.0B	$2.1B	$6.0B	$2.2B
Tax Expense	$2.5B	-$902M	$350M	$1.2B	$484M	$284M	$1.3B	$77M
Net Income	$9.3B	-$4.7B	$253M	$7.1B	$1.5B	$1.8B	$4.7B	$2.2B
Net Margin	8.9%	-4.5%	0.2%	7.0%	1.3%	1.7%	4.5%	2.3%
EPS (Diluted)	$991.00	$-502.02	$26.90	$749.00	$156.00	$190.61	$498.93	$228.22
EBITDA	$15.1B	-$1.8B	$12.9B	$11.9B	$5.4B	$2.4B	$9.0B	$2.5B
Shares Outstanding	9M	9M	9M	9M	9M	9M	9M	9M

006090.KS KSC