₩5,600.00 ($4.17)

+20.00 (+0.36%)

Weekly Expected Move ±1.1%

₩5472 ₩5536 ₩5600 ₩5664 ₩5728

KSC · Basic Materials · Agricultural Inputs · Tech Score Neutral · Power 44 · ₩69.5B mcap · 4M float · 0.175% daily turnover

Analysis Technicals Weather Peers

Revenue

$179.0B +5.1% ▲

5Y CAGR: +6.7%

Gross Profit

$44.3B -7.6% ▼

5Y CAGR: +3.6%

Operating Income

$12.7B -13.4% ▼

5Y CAGR: +6.3%

Net Income

$9.7B -0.1% ▼

5Y CAGR: +7.7%

EPS (Diluted)

$768.33 -2.6% ▼

5Y CAGR: +6.2%

EBITDA

$16.8B -1.8% ▼

5Y CAGR: +6.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$134.1B	$146.7B	$164.3B	$170.2B	$179.0B
YoY Growth	+3.5%	+9.4%	+12.0%	+3.6%	+5.1%
Cost of Revenue	$96.6B	$107.3B	$117.4B	$122.3B	$134.7B
Gross Profit	$37.5B	$39.4B	$46.9B	$48.0B	$44.3B
Gross Margin	28.0%	26.9%	28.6%	28.2%	24.8%
R&D Expenses	$2.4B	$2.3B	$2.4B	$2.3B	$2.7B
SG&A Expenses	$9.5B	$9.6B	$10.5B	$10.9B	$28.7B
Operating Expenses	$29.3B	$30.1B	$31.8B	$33.4B	$31.7B
Operating Income	$8.2B	$9.3B	$15.2B	$14.6B	$12.7B
Operating Margin	6.1%	6.4%	9.2%	8.6%	7.1%
Interest Expense	$78M	$583M	$608M	$1.3B	$773M
Income Before Tax	$9.0B	$8.8B	$15.0B	$11.8B	$12.5B
Tax Expense	$2.0B	$2.0B	$2.8B	$2.0B	$2.7B
Net Income	$7.0B	$6.8B	$12.1B	$9.8B	$9.7B
Net Margin	5.2%	4.6%	7.4%	5.7%	5.4%
EPS (Diluted)	$570.09	$546.43	$978.08	$788.56	$768.33
EBITDA	$12.0B	$12.5B	$19.3B	$17.1B	$16.8B
Shares Outstanding	12M	12M	12M	12M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$18.9B	$12.3B	$104.1B	$40.9B	$18.9B	$15.1B	$104.4B	$48.9B
Cost of Revenue	$13.8B	$8.9B	$75.9B	$31.6B	$14.2B	$12.0B	$77.3B	$38.5B
Gross Profit	$5.2B	$3.4B	$28.1B	$9.3B	$4.7B	$3.1B	$27.1B	$10.4B
Gross Margin	27.3%	27.5%	27.0%	22.8%	25.0%	20.7%	25.9%	21.2%
R&D Expenses	$0	$649M	$609M	$1.1B	$0	$767M	$1.2B	$1.1B
SG&A Expenses	$9.2B	$3.6B	$2.7B	$7.8B	$10.3B	$4.7B	$2.9B	$7.1B
Operating Expenses	$9.2B	$7.3B	$8.9B	$7.8B	$10.3B	$5.5B	$9.9B	$8.2B
Operating Income	-$4.0B	-$3.9B	$19.2B	$1.5B	-$5.6B	-$2.4B	$17.2B	$2.1B
Operating Margin	-21.2%	-31.8%	18.4%	3.6%	-29.5%	-15.9%	16.4%	4.4%
Interest Expense	$1.2B	$343M	$79M	$1.8B	$265M	$272M	$81M	$213M
Income Before Tax	-$2.9B	-$6.5B	$19.8B	-$92M	-$4.4B	-$2.8B	$16.8B	$2.2B
Tax Expense	-$647M	-$1.9B	$4.6B	$9M	-$733M	-$1.1B	$4.0B	$429M
Net Income	-$2.3B	-$4.6B	$15.2B	-$92M	-$3.7B	-$1.7B	$12.7B	$1.8B
Net Margin	-12.0%	-37.4%	14.6%	-0.2%	-19.6%	-11.1%	12.2%	3.7%
EPS (Diluted)	$-183.00	$-371.92	$1228.00	$-7.00	$-299.00	$-123.90	$938.13	$136.40
EBITDA	-$3.0B	-$5.1B	$20.9B	$2.5B	-$4.6B	-$1.4B	$18.2B	$3.2B
Shares Outstanding	12M	12M	12M	13M	12M	14M	14M	14M

007590.KS KSC