₩9,690.00 ($7.21)

+140.00 (+1.47%)

Weekly Expected Move ±3.3%

₩9058 ₩9374 ₩9690 ₩10006 ₩10322

KSC · Financial Services · Banks - Regional · Tech Score Sell · Power 33 · ₩366.3B mcap · 29M float · 3.25% daily turnover

Revenue

$371.1B -0.3% ▼

5Y CAGR: +12.5%

Gross Profit

$155.5B -12.4% ▼

5Y CAGR: +3.1%

Operating Income

$16.1B +35.7% ▲

5Y CAGR: -6.9%

Net Income

$13.9B +33.7% ▲

5Y CAGR: -4.5%

EPS (Diluted)

$368.52 +122.0% ▲

5Y CAGR: -5.2%

EBITDA

$24.1B -34.6% ▼

5Y CAGR: -5.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$197.3B	$267.6B	$132.4B	$372.4B	$371.1B
YoY Growth	-4.4%	+35.6%	-50.5%	+181.3%	-0.3%
Cost of Revenue	$55.6B	$101.6B	$122M	$194.9B	$215.9B
Gross Profit	$141.7B	$165.9B	$132.3B	$177.5B	$155.5B
Gross Margin	71.8%	62.0%	99.9%	47.7%	41.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$13.6B	$14.3B	$14.8B	$14.6B	$56.0B
Operating Expenses	$118.8B	$139.0B	$77.2B	$165.6B	$139.8B
Operating Income	$22.9B	$27.0B	$55.2B	$11.8B	$16.1B
Operating Margin	11.6%	10.1%	41.7%	3.2%	4.3%
Interest Expense	$55.6B	$101.6B	$194.4B	$194.9B	$166.7B
Income Before Tax	$22.9B	$27.0B	$5.5B	$11.8B	$16.1B
Tax Expense	$4.4B	$4.1B	$398M	$1.4B	$2.1B
Net Income	$18.4B	$22.8B	$5.1B	$10.4B	$13.9B
Net Margin	9.3%	8.5%	3.9%	2.8%	3.8%
EPS (Diluted)	$514.40	$635.79	$66.00	$166.00	$368.52
EBITDA	$35.2B	$49.5B	$0	$36.9B	$24.1B
Shares Outstanding	32M	32M	32M	32M	38M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$97.1B	$91.1B	$89.1B	$89.3B	$89.5B	$172.5B	$95.3B	$97.3B
Cost of Revenue	$49.1B	$48.8B	$45.1B	$42.1B	$40.1B	$53.2B	$51.7B	$54.4B
Gross Profit	$48.1B	$42.4B	$43.9B	$47.3B	$49.4B	$119.4B	$43.6B	$43.0B
Gross Margin	49.5%	46.5%	49.3%	52.9%	55.2%	69.2%	45.7%	44.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.8B	$3.5B	$3.4B	$3.6B	$3.9B	$4.0B	$3.8B	$14.8B
Operating Expenses	$44.4B	$41.4B	$40.7B	$41.1B	$44.4B	$117.7B	$38.7B	$37.1B
Operating Income	$3.7B	$980M	$3.2B	$6.2B	$5.0B	$1.7B	$4.9B	$5.8B
Operating Margin	3.8%	1.1%	3.6%	6.9%	5.6%	1.0%	5.1%	6.0%
Interest Expense	$49.1B	$48.8B	$45.1B	$42.1B	$40.1B	$39.5B	$42.1B	$44.6B
Income Before Tax	$3.7B	$980M	$3.2B	$6.2B	$5.0B	$1.7B	$4.9B	$5.8B
Tax Expense	$499M	-$58M	$328M	$1.0B	$770M	$1M	$678M	$1.1B
Net Income	$3.2B	$1.0B	$2.9B	$5.2B	$4.2B	$1.7B	$4.2B	$4.8B
Net Margin	3.3%	1.1%	3.3%	5.8%	4.7%	1.0%	4.4%	4.9%
EPS (Diluted)	$54.00	$-12.79	$45.00	$106.00	$78.00	$144.96	$73.00	$125.98
EBITDA	$10.0B	$7.3B	$9.7B	$12.6B	$11.4B	$8.1B	$7.2B	$5.8B
Shares Outstanding	32M	32M	32M	34M	58M	11M	38M	38M

006220.KS KSC