₩1,240.00 ($0.92)

+0.00 (+0.00%)

Weekly Expected Move ±3.3%

₩1158 ₩1199 ₩1240 ₩1281 ₩1322

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Neutral · Power 40 · ₩95.6B mcap · 48M float · 2.03% daily turnover

Revenue

$215.3B -16.7% ▼

5Y CAGR: -4.1%

Gross Profit

$29.9B -12.5% ▼

5Y CAGR: -0.1%

Operating Income

$4.8B -51.6% ▼

5Y CAGR: -7.2%

Net Income

$5.9B -37.8% ▼

5Y CAGR: +2.1%

EPS (Diluted)

$76.38 -37.8% ▼

5Y CAGR: +2.1%

EBITDA

$9.7B -45.3% ▼

5Y CAGR: -5.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$359.8B	$480.4B	$333.7B	$258.4B	$215.3B
YoY Growth	+35.9%	+33.5%	-30.5%	-22.5%	-16.7%
Cost of Revenue	$319.5B	$432.3B	$298.8B	$224.2B	$185.2B
Gross Profit	$40.3B	$48.1B	$34.9B	$34.2B	$29.9B
Gross Margin	11.2%	10.0%	10.4%	13.2%	13.9%
R&D Expenses	$1.2B	$1.2B	$1.2B	$892M	$0
SG&A Expenses	$8.8B	$10.2B	$9.4B	$6.6B	$5.2B
Operating Expenses	$25.2B	$27.4B	$25.5B	$24.3B	$25.1B
Operating Income	$15.1B	$20.6B	$9.4B	$9.9B	$4.8B
Operating Margin	4.2%	4.3%	2.8%	3.8%	2.2%
Interest Expense	$1.8B	$3.8B	$3.4B	$1.6B	$1.6B
Income Before Tax	$13.7B	$17.7B	$8.9B	$11.1B	$6.4B
Tax Expense	$448M	$3.8B	$1.9B	$1.6B	$538M
Net Income	$13.3B	$13.9B	$7.1B	$9.5B	$5.9B
Net Margin	3.7%	2.9%	2.1%	3.7%	2.7%
EPS (Diluted)	$172.30	$180.09	$91.55	$122.82	$76.38
EBITDA	$21.4B	$28.5B	$18.1B	$17.7B	$9.7B
Shares Outstanding	77M	77M	77M	77M	77M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$88.4B	$49.3B	$35.5B	$57.0B	$63.2B	$43.5B	$28.6B	$67.5B
Cost of Revenue	$75.8B	$42.4B	$30.2B	$49.0B	$55.5B	$38.6B	$26.7B	$58.8B
Gross Profit	$12.6B	$6.9B	$5.3B	$8.0B	$7.6B	$6.6B	$1.9B	$8.7B
Gross Margin	14.2%	14.0%	15.0%	14.0%	12.1%	15.2%	6.8%	12.9%
R&D Expenses	$183M	$342M	$118M	$164M	$479M	-$762M	$408M	$1.4B
SG&A Expenses	$5.9B	$1.8B	$4.0B	$1.6B	$1.5B	$992M	$1.6B	$1.8B
Operating Expenses	$6.3B	$6.2B	$4.0B	$6.3B	$6.8B	$6.3B	$6.3B	$6.7B
Operating Income	$6.3B	$770M	$1.4B	$1.7B	$880M	$256M	-$4.4B	$2.0B
Operating Margin	7.1%	1.6%	3.8%	3.0%	1.4%	0.6%	-15.2%	3.0%
Interest Expense	$387M	$379M	$362M	$408M	$426M	-$1.2B	$358M	$383M
Income Before Tax	$6.5B	$1.5B	$1.6B	$2.2B	$1.3B	$520M	-$4.6B	$2.0B
Tax Expense	$1.2B	$368M	$226M	$434M	$358M	-$582M	-$8M	-$188M
Net Income	$5.4B	$1.1B	$1.4B	$1.8B	$938M	$1.1B	-$4.6B	$2.2B
Net Margin	6.1%	2.2%	4.0%	3.1%	1.5%	2.5%	-16.2%	3.2%
EPS (Diluted)	$68.00	$14.23	$29.00	$29.00	$14.00	$-62.10	$-59.97	$29.02
EBITDA	$8.0B	$3.5B	$6.6B	$3.7B	$2.9B	-$995M	-$3.0B	$3.0B
Shares Outstanding	79M	77M	77M	62M	67M	77M	77M	76M

008700.KS KSC