₩4,855.00 ($3.61)

+10.00 (+0.21%)

Weekly Expected Move ±2.4%

₩4625 ₩4740 ₩4855 ₩4970 ₩5085

KSC · Utilities · Regulated Gas · Tech Score Strong Sell · Power 28 · ₩55.0B mcap · 5M float · 1.32% daily turnover

Analysis Technicals Weather Peers

Revenue

$61.3B -13.7% ▼

5Y CAGR: +5.4%

Gross Profit

$15.1B -46.0% ▼

5Y CAGR: -3.3%

Operating Income

$2.1B -84.9% ▼

5Y CAGR: -23.1%

Net Income

$6.5B -48.5% ▼

5Y CAGR: -3.4%

EPS (Diluted)

$560.62 -49.7% ▼

5Y CAGR: -3.8%

EBITDA

$4.6B -74.1% ▼

5Y CAGR: -18.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$54.1B	$59.6B	$70.7B	$71.1B	$61.3B
YoY Growth	+14.9%	+10.3%	+18.7%	+0.5%	-13.7%
Cost of Revenue	$30.9B	$36.3B	$39.1B	$43.1B	$46.3B
Gross Profit	$23.2B	$23.3B	$31.6B	$28.0B	$15.1B
Gross Margin	42.9%	39.1%	44.7%	39.3%	24.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6.1B	$7.0B	$8.0B	$7.8B	$0
Operating Expenses	$11.1B	$12.9B	$13.7B	$14.3B	$13.0B
Operating Income	$12.1B	$10.4B	$17.9B	$13.7B	$2.1B
Operating Margin	22.4%	17.4%	25.3%	19.3%	3.4%
Interest Expense	$12M	$8M	$10M	$18M	$889M
Income Before Tax	$14.0B	$12.0B	$21.7B	$15.1B	$7.1B
Tax Expense	$3.1B	$3.3B	$4.3B	$2.4B	$585M
Net Income	$10.9B	$8.9B	$17.4B	$12.6B	$6.5B
Net Margin	20.2%	14.9%	24.6%	17.7%	10.6%
EPS (Diluted)	$963.01	$782.40	$1536.93	$1113.57	$560.62
EBITDA	$15.9B	$14.3B	$24.2B	$17.6B	$4.6B
Shares Outstanding	11M	11M	11M	11M	11M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20.5B	$16.1B	$15.8B	$14.7B	$16.3B	$14.5B	$14.0B	$12.2B
Cost of Revenue	$11.9B	$10.6B	$11.5B	$10.8B	$11.5B	$11.9B	$11.7B	$11.1B
Gross Profit	$8.6B	$5.6B	$4.3B	$3.9B	$4.8B	$2.6B	$2.2B	$1.0B
Gross Margin	41.9%	34.5%	27.3%	26.6%	29.4%	18.2%	16.0%	8.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	$1.7B	$3.3B	$1.8B	$2.4B	$1.8B	$1.7B	$2.8B
Operating Expenses	$3.7B	$3.4B	$3.3B	$3.2B	$3.9B	$3.3B	$2.9B	$2.8B
Operating Income	$4.5B	$2.1B	$1.1B	$767M	$950M	-$700M	-$650M	-$1.8B
Operating Margin	21.7%	13.2%	6.7%	5.2%	5.8%	-4.8%	-4.7%	-14.9%
Interest Expense	$5M	$5M	$24M	$306M	$278M	$282M	$302M	$301M
Income Before Tax	$4.5B	$1.2B	$2.7B	$1.5B	$2.1B	$735M	$2.0B	-$760M
Tax Expense	$951M	-$183M	$432M	$90M	$235M	-$2.4B	$316M	-$1.1B
Net Income	$3.5B	$1.3B	$2.2B	$1.4B	$1.9B	$3.2B	$1.7B	$343M
Net Margin	16.9%	8.3%	14.2%	9.8%	11.7%	21.7%	12.4%	2.8%
EPS (Diluted)	$306.00	$117.85	$197.84	$127.00	$168.00	$277.47	$149.28	$29.54
EBITDA	$5.1B	$1.8B	$4.9B	$2.5B	$3.1B	-$73M	$7M	-$1.2B
Shares Outstanding	11M	11M	11M	11M	11M	11M	12M	12M

006890.KS KSC