Also trades as: 008060.KS (KSC) · $vol 1M

₩10,920.00 ($8.13)

-60.00 (-0.55%)

Weekly Expected Move ±2.3%

₩10409 ₩10665 ₩10920 ₩11175 ₩11431

KSC · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 64 · ₩470.4B mcap · 21M float · 0.049% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.38T +9.3% ▲

5Y CAGR: +233.4%

Gross Profit

$126.0B +3.6% ▲

5Y CAGR: +106.4%

Operating Income

$11.4B +35.1% ▲

Net Income

$3.5B -84.3% ▼

5Y CAGR: -52.6%

EPS (Diluted)

$103.07 -84.1% ▼

5Y CAGR: -46.6%

EBITDA

$155.6B -31.6% ▼

5Y CAGR: +44.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.37T	$1.66T	$1.28T	$1.27T	$1.38T
YoY Growth	+40693.2%	+21.2%	-23.0%	-0.9%	+9.3%
Cost of Revenue	$1.21T	$1.34T	$1.14T	$1.15T	$1.26T
Gross Profit	$162.6B	$323.6B	$144.0B	$121.6B	$126.0B
Gross Margin	11.9%	19.5%	11.3%	9.6%	9.1%
R&D Expenses	$4.0B	$6.6B	$12.8B	$13.4B	$0
SG&A Expenses	$24.1B	$28.6B	$79.4B	$29.7B	$0
Operating Expenses	$94.9B	$126.6B	$92.2B	$113.1B	$114.6B
Operating Income	$65.6B	$196.9B	$51.8B	$8.4B	$11.4B
Operating Margin	4.8%	11.8%	4.0%	0.7%	0.8%
Interest Expense	$734M	$959M	$1.5B	$1.4B	$1.8B
Income Before Tax	$69.8B	$187.8B	$51.0B	$53.6B	$15.5B
Tax Expense	$15.6B	$54.4B	$15.0B	$10.7B	$9.3B
Net Income	-$3.6B	$19.3B	$12.8B	$22.6B	$3.5B
Net Margin	-0.3%	1.2%	1.0%	1.8%	0.3%
EPS (Diluted)	$-102.80	$549.00	$364.23	$646.43	$103.07
EBITDA	$239.3B	$366.2B	$231.6B	$227.6B	$155.6B
Shares Outstanding	35M	35M	35M	35M	35M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$318.7B	$291.7B	$300.8B	$323.8B	$367.3B	$393.1B	$442.6B	$481.5B
Cost of Revenue	$287.5B	$272.9B	$289.1B	$307.4B	$316.8B	$345.7B	$352.2B	$362.6B
Gross Profit	$31.2B	$18.8B	$11.7B	$16.4B	$50.5B	$47.4B	$90.4B	$118.9B
Gross Margin	9.8%	6.4%	3.9%	5.1%	13.7%	12.1%	20.4%	24.7%
R&D Expenses	$2.4B	$3.1B	$4.3B	$5.4B	$4.9B	$7.0B	$8.7B	$6.8B
SG&A Expenses	$7.4B	$7.9B	$20.3B	$9.6B	$8.8B	$8.9B	$9.1B	$43.9B
Operating Expenses	$26.9B	$28.8B	$29.3B	$36.2B	$29.5B	$19.6B	$37.1B	$51.5B
Operating Income	$4.3B	-$10.0B	-$17.6B	-$19.8B	$21.0B	$27.7B	$53.3B	$67.4B
Operating Margin	1.4%	-3.4%	-5.8%	-6.1%	5.7%	7.0%	12.0%	14.0%
Interest Expense	$334M	$328M	$387M	$509M	$492M	$457M	$357M	$208M
Income Before Tax	$3.7B	$12.9B	-$13.1B	-$12.2B	$29.1B	$11.8B	$66.9B	$76.3B
Tax Expense	$1.4B	$2.1B	-$1.9B	-$3.7B	$6.6B	$8.4B	$16.0B	$18.1B
Net Income	$2.9B	$7.1B	-$1.6B	-$1.5B	$7.4B	-$791M	$15.4B	$16.1B
Net Margin	0.9%	2.4%	-0.5%	-0.5%	2.0%	-0.2%	3.5%	3.3%
EPS (Diluted)	$82.00	$202.23	$-45.18	$-43.00	$217.00	$-23.86	$470.38	$495.67
EBITDA	$46.6B	$54.6B	$51.4B	$25.3B	$64.0B	$60.7B	$82.9B	$96.3B
Shares Outstanding	35M	35M	35M	35M	34M	40M	33M	32M

00806K.KS KSC