₩14,930.00 ($11.11)

+120.00 (+0.81%)

Weekly Expected Move ±4.9%

₩13478 ₩14204 ₩14930 ₩15656 ₩16382

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Sell · Power 32 · ₩370.3B mcap · 11M float · 0.743% daily turnover

Revenue

$485.4B +6.2% ▲

5Y CAGR: -1.4%

Gross Profit

$48.8B +101.0% ▲

5Y CAGR: -7.0%

Operating Income

$8.5B +146.4% ▲

5Y CAGR: -20.4%

Net Income

$4.2B +148.8% ▲

5Y CAGR: -27.1%

EPS (Diluted)

$167.94 +148.9% ▲

5Y CAGR: -27.1%

EBITDA

$31.8B +382.1% ▲

5Y CAGR: -9.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$538.7B	$457.9B	$414.5B	$457.1B	$485.4B
YoY Growth	+3.5%	-15.0%	-9.5%	+10.3%	+6.2%
Cost of Revenue	$485.6B	$468.9B	$395.5B	$432.8B	$436.6B
Gross Profit	$53.1B	$34.3B	$19.0B	$24.3B	$48.8B
Gross Margin	9.9%	7.5%	4.6%	5.3%	10.1%
R&D Expenses	$12.1B	$10.9B	$8.6B	$10.2B	$0
SG&A Expenses	$17.1B	$17.9B	$14.1B	$14.7B	$0
Operating Expenses	$42.1B	$39.1B	$33.9B	$42.6B	$40.3B
Operating Income	$11.0B	-$6.0B	-$16.2B	-$18.4B	$8.5B
Operating Margin	2.0%	-1.3%	-3.9%	-4.0%	1.8%
Interest Expense	$3.3B	$3.7B	$4.4B	$4.9B	$6.0B
Income Before Tax	$10.5B	-$7.0B	-$30.0B	-$42.2B	$5.0B
Tax Expense	$2.1B	-$1.7B	-$7.2B	-$9.3B	$835M
Net Income	$8.5B	-$4.1B	-$19.1B	-$8.5B	$4.2B
Net Margin	1.6%	-0.9%	-4.6%	-1.9%	0.9%
EPS (Diluted)	$340.83	$-167.30	$-769.56	$-343.77	$167.94
EBITDA	$46.0B	$26.1B	$3.0B	-$11.3B	$31.8B
Shares Outstanding	25M	25M	25M	25M	25M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$106.8B	$116.4B	$132.8B	$119.7B	$116.8B	$116.1B	$127.2B	$156.1B
Cost of Revenue	$102.6B	$111.7B	$112.8B	$109.1B	$109.6B	$103.7B	$114.5B	$133.3B
Gross Profit	$4.2B	$4.8B	$20.1B	$10.5B	$7.2B	$12.4B	$12.7B	$22.8B
Gross Margin	3.9%	4.1%	15.1%	8.8%	6.2%	10.7%	10.0%	14.6%
R&D Expenses	$2.5B	$2.6B	$2.4B	$2.3B	$2.2B	$2.1B	$2.5B	$2.8B
SG&A Expenses	$4.0B	$3.3B	$3.3B	$3.5B	$3.7B	$7.4B	$6.0B	$10.4B
Operating Expenses	$9.8B	$13.2B	$9.8B	$9.4B	$9.5B	$12.9B	$12.2B	$13.3B
Operating Income	-$5.6B	-$8.4B	$10.2B	$1.1B	-$2.3B	-$506M	$561M	$9.5B
Operating Margin	-5.2%	-7.2%	7.7%	0.9%	-2.0%	-0.4%	0.4%	6.1%
Interest Expense	$1.2B	$1.2B	$1.2B	$1.2B	$1.4B	$2.2B	$2.2B	$2.2B
Income Before Tax	-$7.1B	-$31.9B	$9.4B	-$1.9B	-$1.5B	-$974M	$1.9B	$8.3B
Tax Expense	-$1.3B	-$6.6B	$795M	$258M	-$221M	$3M	$354M	$2.5B
Net Income	-$5.8B	-$25.4B	$8.6B	-$2.2B	-$1.3B	-$977M	$1.5B	$5.8B
Net Margin	-5.5%	-21.8%	6.5%	-1.8%	-1.1%	-0.8%	1.2%	3.7%
EPS (Diluted)	$-235.00	$-1022.79	$347.59	$-87.60	$-53.00	$-39.39	$60.51	$233.45
EBITDA	$842M	-$24.0B	$16.2B	$4.8B	$5.9B	$4.9B	$7.5B	$16.2B
Shares Outstanding	25M	25M	25M	25M	25M	25M	25M	25M

008730.KS KSC