₩50,000.00 ($37.24)

+350.00 (+0.70%)

Weekly Expected Move ±5.9%

₩44067 ₩47034 ₩50000 ₩52966 ₩55933

KSC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 64 · ₩2.59T mcap · 21M float · 0.980% daily turnover

Revenue

$3.68T +7.0% ▲

5Y CAGR: +35.6%

Gross Profit

$966.5B +7.8% ▲

5Y CAGR: +49.6%

Operating Income

$527.9B +1.0% ▲

5Y CAGR: +50.0%

Net Income

$281.6B -1.2% ▼

5Y CAGR: +43.7%

EPS (Diluted)

$5440.00 -12.6% ▼

5Y CAGR: +38.6%

EBITDA

$610.9B -1.5% ▼

5Y CAGR: +42.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$930.8B	$3.16T	$3.27T	$3.43T	$3.68T
YoY Growth	+15.9%	+239.1%	+3.6%	+5.1%	+7.0%
Cost of Revenue	$780.6B	$2.42T	$2.45T	$2.54T	$2.71T
Gross Profit	$150.1B	$732.7B	$819.1B	$896.7B	$966.5B
Gross Margin	16.1%	23.2%	25.1%	26.1%	26.3%
R&D Expenses	$389M	$52.0B	$66.2B	$66.6B	$0
SG&A Expenses	$25.5B	$86.4B	$230.5B	$115.6B	$131.9B
Operating Expenses	$59.6B	$311.2B	$328.7B	$373.8B	$438.5B
Operating Income	$90.6B	$421.5B	$490.4B	$522.9B	$527.9B
Operating Margin	9.7%	13.4%	15.0%	15.2%	14.4%
Interest Expense	$4.9B	$114.4B	$142.5B	$119.5B	$95.6B
Income Before Tax	$93.8B	$253.5B	$390.2B	$421.8B	$443.4B
Tax Expense	$24.2B	$68.6B	$106.7B	$103.6B	$118.4B
Net Income	$80.8B	$180.9B	$274.8B	$284.9B	$281.6B
Net Margin	8.7%	5.7%	8.4%	8.3%	7.7%
EPS (Diluted)	$1875.80	$4197.40	$6376.82	$6222.00	$5440.00
EBITDA	$136.4B	$437.0B	$609.1B	$620.2B	$610.9B
Shares Outstanding	2M	2M	2M	45M	52M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$848.6B	$919.9B	$878.7B	$909.6B	$918.7B	$968.6B	$1.02T	$1.25T
Cost of Revenue	$627.6B	$684.8B	$639.1B	$676.8B	$695.2B	$698.2B	$721.4B	$873.6B
Gross Profit	$221.0B	$235.1B	$239.6B	$232.9B	$223.5B	$270.4B	$296.2B	$375.8B
Gross Margin	26.0%	25.6%	27.3%	25.6%	24.3%	27.9%	29.1%	30.1%
R&D Expenses	$13.9B	$18.9B	$0	$19.2B	$17.1B	$26.5B	$23.8B	$39.5B
SG&A Expenses	$65.5B	$40.9B	$27.5B	$111.3B	$31.4B	$38.2B	$36.9B	$54.3B
Operating Expenses	$79.4B	$114.4B	$101.9B	$111.3B	$104.9B	$120.5B	$151.6B	$169.9B
Operating Income	$129.9B	$120.7B	$137.7B	$121.6B	$118.7B	$150.8B	$144.6B	$205.8B
Operating Margin	15.3%	13.1%	15.7%	13.4%	12.9%	15.6%	14.2%	16.5%
Interest Expense	$27.3B	$26.3B	$25.2B	$23.7B	$23.8B	$23.0B	$27.5B	$24.2B
Income Before Tax	$79.7B	$100.2B	$117.3B	$69.9B	$117.1B	$139.4B	$142.1B	$212.7B
Tax Expense	$18.5B	$30.1B	$30.7B	$16.4B	$38.6B	$33.2B	$42.9B	$54.9B
Net Income	$49.4B	$60.5B	$76.3B	$44.8B	$66.9B	$93.7B	$86.7B	$140.6B
Net Margin	5.8%	6.6%	8.7%	4.9%	7.3%	9.7%	8.5%	11.3%
EPS (Diluted)	$219.00	$1169.50	$1474.00	$864.70	$1292.00	$1810.00	$1674.41	$2716.31
EBITDA	$127.0B	$145.8B	$163.1B	$252.8B	$160.9B	$172.9B	$196.0B	$235.3B
Shares Outstanding	45M	45M	45M	45M	52M	52M	52M	52M

007340.KS KSC