Also trades as: 006125.KS (KSC) · $vol 0M

₩67,800.00 ($50.31)

+1500.00 (+2.26%)

Weekly Expected Move ±5.9%

₩59740 ₩63770 ₩67800 ₩71830 ₩75860

KSC · Financial Services · Financial - Conglomerates · Tech Score Buy · Power 68 · ₩1.24T mcap · 6M float · 0.586% daily turnover

Revenue

$10.16T +12.4% ▲

5Y CAGR: +17.6%

Gross Profit

$1.20T +13.3% ▲

5Y CAGR: +20.9%

Operating Income

$362.5B +110.1% ▲

5Y CAGR: -1.6%

Net Income

$129.3B +413.4% ▲

5Y CAGR: -13.5%

EPS (Diluted)

$6890.43 +426.5% ▲

5Y CAGR: -12.1%

EBITDA

$883.8B +49.9% ▲

5Y CAGR: +10.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.61T	$8.72T	$8.94T	$9.04T	$10.16T
YoY Growth	+46.4%	+31.8%	+2.5%	+1.1%	+12.4%
Cost of Revenue	$6.24T	$7.89T	$7.82T	$7.98T	$8.97T
Gross Profit	$378.8B	$832.1B	$1.12T	$1.06T	$1.20T
Gross Margin	5.7%	9.5%	12.5%	11.7%	11.8%
R&D Expenses	$2.2B	$32.1B	$134.7B	$123.8B	$0
SG&A Expenses	$100.5B	$153.7B	$241.0B	$292.8B	$0
Operating Expenses	$304.4B	$469.9B	$859.7B	$883.8B	$835.1B
Operating Income	$122.7B	$362.2B	$256.7B	$172.6B	$362.5B
Operating Margin	1.9%	4.2%	2.9%	1.9%	3.6%
Interest Expense	$52.3B	$102.8B	$165.6B	$182.1B	$255.6B
Income Before Tax	$364.7B	$539.1B	$351.0B	$50.3B	$189.3B
Tax Expense	$92.4B	$5.0B	$103.2B	$18.3B	$45.4B
Net Income	$212.9B	$427.4B	$191.0B	$25.2B	$129.3B
Net Margin	3.2%	4.9%	2.1%	0.3%	1.3%
EPS (Diluted)	$10759.00	$21634.00	$9703.12	$1308.64	$6890.43
EBITDA	$190.5B	$835.9B	$852.3B	$589.4B	$883.8B
Shares Outstanding	20M	20M	20M	19M	20M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.19T	$2.57T	$2.41T	$2.50T	$2.60T	$2.66T	$3.29T	$3.06T
Cost of Revenue	$1.95T	$2.25T	$2.07T	$2.17T	$2.19T	$2.43T	$2.88T	$2.85T
Gross Profit	$236.2B	$326.0B	$335.1B	$326.7B	$411.4B	$228.8B	$410.1B	$210.2B
Gross Margin	10.8%	12.7%	13.9%	13.1%	15.8%	8.6%	12.5%	6.9%
R&D Expenses	$0	$30.0B	$0	$34.8B	$32.1B	$33.7B	$34.5B	$28.3B
SG&A Expenses	$71.4B	$87.1B	$224.5B	$238.7B	$82.9B	$97.4B	$83.5B	$206.2B
Operating Expenses	$215.2B	$253.5B	$224.5B	$238.7B	$243.2B	$234.2B	$220.2B	$240.4B
Operating Income	$21.0B	$72.5B	$110.7B	$88.0B	$168.1B	-$5.5B	$189.9B	-$30.2B
Operating Margin	1.0%	2.8%	4.6%	3.5%	6.5%	-0.2%	5.8%	-1.0%
Interest Expense	$42.7B	$55.5B	$61.6B	$61.3B	$60.3B	$72.4B	$69.4B	$79.2B
Income Before Tax	$43.0B	-$15.5B	$89.3B	$7.3B	$80.1B	$13.3B	$301.5B	-$61.6B
Tax Expense	$4.8B	-$14.8B	$15.8B	-$14.7B	$18.8B	$25.5B	$89.3B	-$3.0B
Net Income	$36.9B	-$14.3B	$46.3B	$17.0B	$12.9B	$53.2B	$168.3B	-$46.8B
Net Margin	1.7%	-0.6%	1.9%	0.7%	0.5%	2.0%	5.1%	-1.5%
EPS (Diluted)	$1919.00	$-751.27	$2450.75	$909.00	$711.00	$2703.90	$9350.52	$-2600.77
EBITDA	$167.1B	$150.5B	$462.4B	$209.4B	$267.7B	$135.0B	$331.6B	$116.9B
Shares Outstanding	19M	19M	19M	19M	18M	20M	18M	18M

006120.KS KSC