Also trades as: 007810.KS (KSC) · $vol 26M · 00781K.KS (KSC) · $vol 0M

₩21,250.00 ($15.83)

+550.00 (+2.66%)

Weekly Expected Move ±7.2%

₩18209 ₩19730 ₩21250 ₩22770 ₩24291

KSC · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 70 · ₩1.77T mcap · 38M float · 0.0053% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.51T +7.3% ▲

5Y CAGR: +10.8%

Gross Profit

$117.7B +553.4% ▲

5Y CAGR: +22.7%

Operating Income

$53.8B +262.3% ▲

5Y CAGR: +67.1%

Net Income

$47.3B +137.5% ▲

EPS (Diluted)

$1726.46 +137.5% ▲

EBITDA

$119.5B +457.4% ▲

5Y CAGR: +21.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.42T	$1.60T	$1.33T	$1.41T	$1.51T
YoY Growth	+57.9%	+12.1%	-16.6%	+5.6%	+7.3%
Cost of Revenue	$1.28T	$1.44T	$1.31T	$1.39T	$1.39T
Gross Profit	$149.0B	$160.6B	$25.6B	$18.0B	$117.7B
Gross Margin	10.5%	10.1%	1.9%	1.3%	7.8%
R&D Expenses	$8.0B	$9.1B	$0	$0	$0
SG&A Expenses	$34.9B	$25.3B	$24.3B	$14.3B	$0
Operating Expenses	$63.9B	$61.3B	$58.0B	$51.2B	$63.9B
Operating Income	$85.1B	$99.2B	-$32.1B	-$33.2B	$53.8B
Operating Margin	6.0%	6.2%	-2.4%	-2.4%	3.6%
Interest Expense	$1.8B	$2.1B	$8.2B	$13.0B	$14.5B
Income Before Tax	$89.5B	$99.5B	-$26.5B	-$158.4B	$55.5B
Tax Expense	$17.3B	$13.8B	$1.8B	-$29.4B	$1.7B
Net Income	$56.2B	$68.6B	-$36.6B	-$125.9B	$47.3B
Net Margin	3.9%	4.3%	-2.7%	-8.9%	3.1%
EPS (Diluted)	$2053.34	$2508.04	$-1337.53	$-4601.00	$1726.46
EBITDA	$133.9B	$168.0B	$77.2B	-$33.4B	$119.5B
Shares Outstanding	27M	27M	27M	27M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$341.3B	$335.3B	$354.6B	$331.3B	$375.7B	$448.1B	$419.9B	$407.2B
Cost of Revenue	$336.3B	$350.2B	$333.4B	$312.5B	$354.9B	$397.4B	$379.8B	$374.1B
Gross Profit	$5.0B	-$14.9B	$21.2B	$18.9B	$20.7B	$50.8B	$40.1B	$33.1B
Gross Margin	1.5%	-4.4%	6.0%	5.7%	5.5%	11.3%	9.5%	8.1%
R&D Expenses	$0	$0	$2.5B	$2.5B	$0	$2.2B	$2.4B	$3.3B
SG&A Expenses	$6.6B	-$15.0B	$22.9B	$3.9B	-$1.2B	-$951M	$5.0B	$10.3B
Operating Expenses	$14.7B	-$5.0B	$22.9B	$12.7B	$7.5B	$14.4B	$13.6B	$13.8B
Operating Income	-$9.6B	-$9.9B	-$1.7B	$6.2B	$13.3B	$36.3B	$26.4B	$19.3B
Operating Margin	-2.8%	-2.9%	-0.5%	1.9%	3.5%	8.1%	6.3%	4.7%
Interest Expense	$3.4B	$2.9B	$3.8B	$3.7B	$3.5B	$3.6B	$4.0B	$3.8B
Income Before Tax	-$8.8B	-$143.6B	$4.3B	$3.2B	$16.4B	$31.6B	$37.0B	$19.3B
Tax Expense	$3.5B	-$29.0B	$6.5B	-$904M	$2.8B	-$6.6B	$6.8B	$1.7B
Net Income	-$6.7B	-$104.4B	$1.1B	$7.0B	$11.6B	$27.5B	$25.2B	$20.7B
Net Margin	-2.0%	-31.1%	0.3%	2.1%	3.1%	6.1%	6.0%	5.1%
EPS (Diluted)	$-247.00	$-3815.88	$40.00	$255.00	$425.00	$1005.01	$907.90	$746.52
EBITDA	$22.5B	-$112.0B	$38.0B	$23.3B	$36.0B	$52.3B	$42.4B	$35.0B
Shares Outstanding	27M	27M	28M	27M	27M	31M	28M	28M

007815.KS KSC