₩39,400.00 ($29.32)

-250.00 (-0.63%)

Weekly Expected Move ±3.3%

₩36828 ₩38114 ₩39400 ₩40686 ₩41972

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Neutral · Power 41 · ₩39.4B mcap · 393555 float · 0.171% daily turnover

Analysis Technicals Weather Peers

Revenue

$252.4B -2.7% ▼

5Y CAGR: +2.9%

Gross Profit

$34.2B -22.1% ▼

5Y CAGR: -4.4%

Operating Income

$3.4B -72.3% ▼

5Y CAGR: -8.2%

Net Income

$2.2B -39.9% ▼

EPS (Diluted)

$2636.07 -39.9% ▼

EBITDA

$18.0B -42.3% ▼

5Y CAGR: +6.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$228.6B	$235.0B	$251.0B	$259.5B	$252.4B
YoY Growth	+4.3%	+2.8%	+6.8%	+3.4%	-2.7%
Cost of Revenue	$185.9B	$205.8B	$215.1B	$215.5B	$218.2B
Gross Profit	$42.7B	$29.2B	$35.8B	$43.9B	$34.2B
Gross Margin	18.7%	12.4%	14.3%	16.9%	13.6%
R&D Expenses	$1.2B	$1.1B	$1.3B	$1.5B	$0
SG&A Expenses	$17.6B	$13.8B	$14.4B	$16.2B	$15.7B
Operating Expenses	$32.8B	$29.2B	$29.9B	$31.6B	$30.8B
Operating Income	$9.9B	-$6M	$5.9B	$12.4B	$3.4B
Operating Margin	4.3%	-0.0%	2.3%	4.8%	1.4%
Interest Expense	$2.2B	$3.1B	$6.1B	$5.9B	$5.1B
Income Before Tax	$7.3B	-$19.2B	-$9.5B	$9.5B	$930M
Tax Expense	$2.2B	$1.3B	-$1.0B	$3.6B	-$2.9B
Net Income	$3.7B	-$13.2B	-$6.8B	$3.6B	$2.2B
Net Margin	1.6%	-5.6%	-2.7%	1.4%	0.9%
EPS (Diluted)	$4566.00	$-16337.92	$-8299.36	$4384.00	$2636.07
EBITDA	$24.2B	$226M	$14.3B	$31.2B	$18.0B
Shares Outstanding	809500	809500	817021	818408	818678

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$67.1B	$63.6B	$62.6B	$64.9B	$61.3B	$58.0B	$58.5B	$65.5B
Cost of Revenue	$56.0B	$53.9B	$55.2B	$54.8B	$53.3B	$50.9B	$50.3B	$58.7B
Gross Profit	$11.1B	$9.7B	$7.4B	$10.1B	$7.9B	$7.1B	$8.2B	$6.8B
Gross Margin	16.6%	15.3%	11.9%	15.6%	13.0%	12.2%	14.0%	10.4%
R&D Expenses	$336M	$569M	$345M	$288M	$299M	$310M	$430M	$300M
SG&A Expenses	$4.6B	$4.2B	$3.9B	$3.6B	$4.1B	$6.8B	$3.9B	$6.3B
Operating Expenses	$8.0B	$8.2B	$8.1B	$7.4B	$8.2B	$7.2B	$7.5B	$6.7B
Operating Income	$3.1B	$1.5B	-$623M	$2.7B	-$176M	-$146M	$662M	$84M
Operating Margin	4.7%	2.3%	-1.0%	4.2%	-0.3%	-0.3%	1.1%	0.1%
Interest Expense	$1.6B	$1.4B	$1.2B	$1.3B	$1.2B	$1.2B	$1.2B	$1.2B
Income Before Tax	$1.9B	$1.0B	-$658M	$1.3B	-$786M	-$548M	$2.2B	-$454M
Tax Expense	$190M	-$875M	-$50M	$569M	-$2.5B	$396M	$716M	-$96M
Net Income	$1.1B	$1.6B	-$1.2B	$466M	$1.3B	-$1.1B	$349M	-$665M
Net Margin	1.6%	2.5%	-1.9%	0.7%	2.2%	-1.9%	0.6%	-1.0%
EPS (Diluted)	$1334.46	$1921.00	$-1481.00	$570.00	$1626.73	$-1220.71	$361.39	$-665.45
EBITDA	$6.8B	$5.1B	$4.2B	$6.3B	$4.0B	$3.4B	$4.3B	$3.5B
Shares Outstanding	818454	818321	818547	818277	818788	883500	966315	1M

008870.KS KSC