₩13,150.00 ($9.79)

+60.00 (+0.46%)

Weekly Expected Move ±6.1%

₩11543 ₩12346 ₩13150 ₩13954 ₩14757

KSC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 54 · ₩106.9B mcap · 4M float · 30.92% daily turnover

Analysis Technicals Weather Peers

Revenue

$117.7B +1.7% ▲

5Y CAGR: +13.0%

Gross Profit

$14.3B -21.2% ▼

5Y CAGR: +14.2%

Operating Income

$3.2B -49.9% ▼

5Y CAGR: -11.0%

Net Income

$7.1B -50.7% ▼

5Y CAGR: +5.7%

EPS (Diluted)

$890.88 -51.6% ▼

5Y CAGR: +5.8%

EBITDA

$6.1B -72.2% ▼

5Y CAGR: -9.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$79.6B	$95.7B	$125.9B	$115.8B	$117.7B
YoY Growth	+24.8%	+20.3%	+31.5%	-8.0%	+1.7%
Cost of Revenue	$69.6B	$76.2B	$107.8B	$97.7B	$103.5B
Gross Profit	$10.0B	$19.6B	$18.1B	$18.1B	$14.3B
Gross Margin	12.5%	20.4%	14.4%	15.6%	12.1%
R&D Expenses	$1.4B	$1.7B	$1.8B	$1.7B	$0
SG&A Expenses	$2.7B	$4.3B	$3.6B	$3.6B	$0
Operating Expenses	$8.8B	$10.8B	$12.7B	$11.6B	$11.0B
Operating Income	$5.3B	$45.7B	$5.4B	$6.5B	$3.2B
Operating Margin	6.6%	47.8%	4.3%	5.6%	2.8%
Interest Expense	$200M	$175M	$166M	$89M	$49M
Income Before Tax	$128M	$45.1B	$15.7B	$19.1B	$8.5B
Tax Expense	$2.6B	$4.1B	$1.5B	$4.2B	$1.3B
Net Income	-$2.5B	$40.9B	$13.8B	$14.4B	$7.1B
Net Margin	-3.1%	42.7%	11.0%	12.5%	6.1%
EPS (Diluted)	$-309.21	$5101.71	$1735.55	$1841.46	$890.88
EBITDA	$10.0B	$47.3B	$19.2B	$22.1B	$6.1B
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$27.4B	$28.4B	$29.4B	$32.7B	$30.6B	$24.9B	$26.7B	$31.9B
Cost of Revenue	$24.4B	$23.6B	$25.4B	$27.7B	$27.0B	$23.5B	$22.4B	$26.4B
Gross Profit	$3.0B	$4.7B	$4.1B	$5.1B	$3.6B	$1.5B	$4.2B	$5.5B
Gross Margin	10.9%	16.7%	13.9%	15.5%	11.9%	5.9%	15.8%	17.4%
R&D Expenses	$377M	$492M	$0	$476M	$404M	$435M	$384M	$592M
SG&A Expenses	$1.2B	$409M	$2.8B	$811M	$921M	$781M	$853M	$2.2B
Operating Expenses	$3.0B	$2.6B	$2.8B	$2.8B	$2.6B	$2.9B	$2.6B	$3.1B
Operating Income	$1M	$2.1B	$1.3B	$2.3B	$1.0B	-$1.4B	$1.6B	$2.5B
Operating Margin	0.0%	7.5%	4.5%	7.1%	3.3%	-5.6%	6.0%	7.8%
Interest Expense	$17M	$16M	$16M	$11M	$11M	$11M	$11M	$8M
Income Before Tax	$2.7B	$6.2B	$894M	$4.6B	$3.4B	-$391M	$3.8B	$7.8B
Tax Expense	$587M	$1.3B	$90M	$699M	$611M	-$118M	$753M	$1.5B
Net Income	$2.1B	$4.7B	$872M	$3.8B	$2.7B	-$303M	$2.8B	$6.2B
Net Margin	7.5%	16.6%	3.0%	11.7%	8.9%	-1.2%	10.6%	19.6%
EPS (Diluted)	$263.00	$600.83	$110.98	$486.00	$348.00	$-38.52	$346.48	$767.61
EBITDA	$3.4B	$6.4B	$4.8B	$5.3B	$4.2B	-$677M	$2.3B	$3.2B
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	8M

006660.KS KSC