₩1,787.00 ($1.33)

+12.00 (+0.68%)

Weekly Expected Move ±3.1%

₩1677 ₩1732 ₩1787 ₩1842 ₩1897

KSC · Consumer Cyclical · Apparel - Manufacturers · Tech Score Buy · Power 57 · ₩80.5B mcap · 25M float · 0.815% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.03T -3.3% ▼

5Y CAGR: +5.6%

Gross Profit

$169.8B +1.7% ▲

5Y CAGR: +9.2%

Operating Income

$61.5B +25.7% ▲

5Y CAGR: +44.0%

Net Income

$38.2B +72.5% ▲

EPS (Diluted)

$741.08 +64.0% ▲

EBITDA

$81.4B +13.8% ▲

5Y CAGR: +29.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$892.9B	$1.08T	$920.2B	$1.06T	$1.03T
YoY Growth	+13.7%	+21.5%	-15.2%	+15.6%	-3.3%
Cost of Revenue	$774.0B	$897.9B	$772.1B	$897.2B	$859.2B
Gross Profit	$119.0B	$186.7B	$148.1B	$166.9B	$169.8B
Gross Margin	13.3%	17.2%	16.1%	15.7%	16.5%
R&D Expenses	$31M	$12M	$0	$560K	$0
SG&A Expenses	$52.0B	$50.0B	$44.2B	$49.7B	$0
Operating Expenses	$117.6B	$118.2B	$107.7B	$118.0B	$108.3B
Operating Income	$6.7B	$68.4B	$40.4B	$48.9B	$61.5B
Operating Margin	0.8%	6.3%	4.4%	4.6%	6.0%
Interest Expense	$16.3B	$20.4B	$25.1B	$23.2B	$20.9B
Income Before Tax	-$14.2B	$31.6B	$11.8B	$29.4B	$52.5B
Tax Expense	-$136M	$6.8B	$5.8B	$7.1B	$14.5B
Net Income	-$14.0B	$25.1B	$6.0B	$22.2B	$38.2B
Net Margin	-1.6%	2.3%	0.7%	2.1%	3.7%
EPS (Diluted)	$-306.19	$451.78	$130.12	$452.01	$741.08
EBITDA	$19.8B	$70.8B	$55.1B	$71.5B	$81.4B
Shares Outstanding	46M	59M	46M	49M	51M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$361.5B	$241.8B	$257.2B	$258.1B	$303.4B	$210.2B	$248.9B	$274.4B
Cost of Revenue	$302.6B	$207.7B	$212.1B	$219.0B	$251.7B	$173.7B	$209.0B	$234.6B
Gross Profit	$58.9B	$34.0B	$45.1B	$39.1B	$51.8B	$36.5B	$39.9B	$39.8B
Gross Margin	16.3%	14.1%	17.5%	15.1%	17.1%	17.4%	16.0%	14.5%
R&D Expenses	$0	$0	$0	$0	$429M	$455M	$391M	$381M
SG&A Expenses	$13.9B	$15.2B	$11.8B	$11.5B	$10.7B	$11.1B	$10.6B	$10.5B
Operating Expenses	$30.1B	$34.8B	$29.9B	$27.7B	$26.2B	$27.2B	$25.2B	$25.8B
Operating Income	$28.8B	-$811M	$15.2B	$11.4B	$25.5B	$9.3B	$14.7B	$14.0B
Operating Margin	8.0%	-0.3%	5.9%	4.4%	8.4%	4.4%	5.9%	5.1%
Interest Expense	$6.1B	$5.8B	$5.6B	$5.6B	$4.8B	$5.0B	$4.3B	$5.6B
Income Before Tax	$32.3B	-$4.8B	$11.3B	$11.3B	$23.6B	$6.2B	$14.8B	$8.3B
Tax Expense	$5.6B	$707M	$2.7B	$1.3B	$4.6B	$5.9B	$2.3B	$4.2B
Net Income	$26.4B	-$5.5B	$8.7B	$10.0B	$19.1B	$491M	$12.5B	$4.2B
Net Margin	7.3%	-2.3%	3.4%	3.9%	6.3%	0.2%	5.0%	1.5%
EPS (Diluted)	$538.00	$-113.00	$185.00	$214.00	$410.00	$10.64	$271.29	$88.15
EBITDA	$42.9B	$6.2B	$22.0B	$21.7B	$33.2B	$4.6B	$19.8B	$19.4B
Shares Outstanding	49M	49M	47M	47M	47M	78M	45M	45M

007980.KS KSC