Also trades as: 006345.KS (KSC) · $vol 7M

₩13,370.00 ($9.95)

+270.00 (+2.06%)

Weekly Expected Move ±6.1%

₩11742 ₩12556 ₩13370 ₩14184 ₩14998

KSC · Industrials · Electrical Equipment & Parts · Tech Score Neutral · Power 40 · ₩1.05T mcap · 55M float · 16.78% daily turnover

Revenue

$624.5B +13.0% ▲

5Y CAGR: +11.2%

Gross Profit

$30.1B -6.2% ▼

5Y CAGR: +15.5%

Operating Income

$9.3B -34.9% ▼

5Y CAGR: +16.9%

Net Income

$8.8B +29.2% ▲

5Y CAGR: +30.6%

EPS (Diluted)

$112.66 +27.3% ▲

5Y CAGR: +28.5%

EBITDA

$16.9B +15.0% ▲

5Y CAGR: +19.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$475.0B	$562.4B	$515.4B	$552.8B	$624.5B
YoY Growth	+29.3%	+18.4%	-8.4%	+7.3%	+13.0%
Cost of Revenue	$461.9B	$547.0B	$488.4B	$520.0B	$594.4B
Gross Profit	$13.1B	$15.4B	$27.0B	$32.1B	$30.1B
Gross Margin	2.8%	2.7%	5.2%	5.8%	4.8%
R&D Expenses	$532M	$59M	$394M	$0	$0
SG&A Expenses	$10.6B	$8.2B	$7.4B	$9.2B	$0
Operating Expenses	$11.2B	$14.1B	$14.0B	$18.2B	$20.8B
Operating Income	$2.3B	$1.3B	$13.1B	$14.3B	$9.3B
Operating Margin	0.5%	0.2%	2.5%	2.6%	1.5%
Interest Expense	$998M	$2.0B	$3.0B	$1.9B	$2.3B
Income Before Tax	$1.1B	$1.9B	$11.9B	$9.7B	$9.8B
Tax Expense	-$196M	$541M	$2.2B	$2.9B	-$3.1B
Net Income	$1.3B	$1.4B	$9.6B	$6.8B	$8.8B
Net Margin	0.3%	0.2%	1.9%	1.2%	1.4%
EPS (Diluted)	$17.71	$18.25	$124.19	$88.51	$112.66
EBITDA	$929M	$7.1B	$18.2B	$14.7B	$16.9B
Shares Outstanding	74M	74M	77M	77M	75M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$133.2B	$137.3B	$151.3B	$151.4B	$154.8B	$167.1B	$189.2B	$278.1B
Cost of Revenue	$123.9B	$129.4B	$137.2B	$141.2B	$148.3B	$168.2B	$170.5B	$269.7B
Gross Profit	$9.3B	$7.9B	$14.0B	$10.2B	$6.5B	-$1.1B	$18.7B	$8.4B
Gross Margin	7.0%	5.7%	9.3%	6.8%	4.2%	-0.7%	9.9%	3.0%
R&D Expenses	$96M	$114M	$119M	$127M	$133M	$135M	$254M	$332M
SG&A Expenses	$2.3B	$2.1B	$3.1B	$2.9B	$2.8B	$2.4B	$2.6B	$3.2B
Operating Expenses	$4.0B	$5.9B	$5.7B	$4.8B	$5.4B	$4.4B	$4.1B	$4.6B
Operating Income	$5.3B	$2.0B	$8.3B	$5.4B	$1.1B	-$5.5B	$14.7B	$3.7B
Operating Margin	4.0%	1.5%	5.5%	3.6%	0.7%	-3.3%	7.8%	1.3%
Interest Expense	$480M	$392M	$350M	$988M	$497M	$511M	$533M	$622M
Income Before Tax	$4.3B	$2.1B	$9.4B	$3.7B	$843M	-$4.1B	$14.1B	$4.1B
Tax Expense	$344M	$966M	$967M	$491M	$74M	-$4.7B	$2.9B	$599M
Net Income	$4.0B	$1.1B	$4.9B	$3.9B	$1.1B	-$1.1B	$8.6B	$4.1B
Net Margin	3.0%	0.8%	3.2%	2.6%	0.7%	-0.7%	4.5%	1.5%
EPS (Diluted)	$48.00	$14.65	$63.00	$50.00	$15.00	$-15.34	$106.99	$50.07
EBITDA	$5.6B	$3.3B	$11.6B	$6.5B	$3.1B	-$3.3B	$16.5B	$5.5B
Shares Outstanding	83M	78M	77M	78M	75M	75M	80M	81M

006340.KS KSC