₩2,275.00 ($1.69)

+20.00 (+0.89%)

Weekly Expected Move ±3.8%

₩2103 ₩2189 ₩2275 ₩2361 ₩2447

KSC · Basic Materials · Steel · Tech Score Neutral · Power 39 · ₩65.2B mcap · 17M float · 0.373% daily turnover

Analysis Technicals Weather Peers

Revenue

$767.1B -0.2% ▼

5Y CAGR: +13.1%

Gross Profit

$36.1B +1.0% ▲

5Y CAGR: +8.6%

Operating Income

$11.7B +10.6% ▲

5Y CAGR: +1.9%

Net Income

$3.0B +202.5% ▲

5Y CAGR: -3.7%

EPS (Diluted)

$49.18 +202.5% ▲

5Y CAGR: -12.3%

EBITDA

$28.5B -2.3% ▼

5Y CAGR: +4.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$691.5B	$795.9B	$830.4B	$768.8B	$767.1B
YoY Growth	+66.5%	+15.1%	+4.3%	-7.4%	-0.2%
Cost of Revenue	$630.1B	$742.0B	$755.5B	$733.0B	$731.1B
Gross Profit	$61.4B	$53.9B	$74.9B	$35.7B	$36.1B
Gross Margin	8.9%	6.8%	9.0%	4.6%	4.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$15.0B	$16.8B	$20.1B	$16.0B	$0
Operating Expenses	$21.4B	$23.2B	$27.6B	$25.1B	$24.3B
Operating Income	$40.0B	$30.7B	$47.3B	$10.6B	$11.7B
Operating Margin	5.8%	3.9%	5.7%	1.4%	1.5%
Interest Expense	$7.0B	$8.3B	$16.7B	$14.4B	$11.1B
Income Before Tax	$33.2B	$32.3B	$35.3B	-$2.0B	$6.0B
Tax Expense	-$3.6B	-$7.9B	$7.2B	$945M	$3.1B
Net Income	$37.0B	$40.6B	$28.1B	-$2.9B	$3.0B
Net Margin	5.3%	5.1%	3.4%	-0.4%	0.4%
EPS (Diluted)	$618.26	$588.91	$388.24	$-48.00	$49.18
EBITDA	$47.9B	$39.1B	$67.9B	$29.1B	$28.5B
Shares Outstanding	61M	70M	72M	61M	61M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$181.9B	$214.1B	$186.3B	$214.2B	$188.3B	$178.4B	$210.1B	$255.2B
Cost of Revenue	$175.3B	$200.3B	$178.1B	$198.4B	$181.8B	$172.4B	$205.7B	$245.4B
Gross Profit	$6.5B	$13.8B	$8.2B	$15.8B	$6.5B	$5.9B	$4.3B	$9.9B
Gross Margin	3.6%	6.5%	4.4%	7.4%	3.5%	3.3%	2.1%	3.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.9B	$3.9B	$5.9B	$3.7B	$3.8B	$1.0B	$5.7B	$9.4B
Operating Expenses	$5.9B	$6.7B	$5.9B	$6.0B	$6.1B	$6.6B	$8.0B	$9.4B
Operating Income	$468M	$7.2B	$2.3B	$9.8B	$387M	-$724M	-$3.6B	$473M
Operating Margin	0.3%	3.3%	1.2%	4.6%	0.2%	-0.4%	-1.7%	0.2%
Interest Expense	$3.7B	$3.3B	$2.7B	$3.9B	$2.2B	$2.3B	$2.2B	$2.3B
Income Before Tax	-$1.5B	$3.2B	$61M	$7.9B	$157M	-$2.1B	-$4.2B	-$136M
Tax Expense	-$303M	$2.1B	$1.8B	$1.8B	$96M	-$635M	-$1.4B	-$278M
Net Income	-$1.1B	$1.1B	-$1.7B	$6.1B	$61M	-$1.5B	-$2.7B	$142M
Net Margin	-0.6%	0.5%	-0.9%	2.8%	0.0%	-0.8%	-1.3%	0.1%
EPS (Diluted)	$-19.00	$18.89	$-28.59	$104.00	$1.00	$-48.06	$-95.90	$4.94
EBITDA	$6.5B	$10.7B	$12.4B	$14.5B	$6.5B	-$4.9B	$556M	$4.7B
Shares Outstanding	60M	61M	59M	59M	61M	30M	29M	29M

007280.KS KSC