₩2,810.00 ($2.09)

+35.00 (+1.26%)

Weekly Expected Move ±1.2%

₩2742 ₩2776 ₩2810 ₩2844 ₩2878

KSC · Industrials · Integrated Freight & Logistics · Tech Score Neutral · Power 51 · ₩79.1B mcap · 17M float · 0.753% daily turnover

Analysis Technicals Weather Peers

Revenue

$674.6B -1.8% ▼

5Y CAGR: +5.8%

Gross Profit

$56.6B +1.9% ▲

5Y CAGR: +6.0%

Operating Income

$20.7B +23.3% ▲

5Y CAGR: +9.6%

Net Income

$15.9B +83.4% ▲

5Y CAGR: +12.9%

EPS (Diluted)

$565.37 +82.9% ▲

5Y CAGR: +12.3%

EBITDA

$36.6B +4.4% ▲

5Y CAGR: +3.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$747.0B	$1.02T	$726.5B	$687.0B	$674.6B
YoY Growth	+46.6%	+35.9%	-28.4%	-5.4%	-1.8%
Cost of Revenue	$682.9B	$936.7B	$658.4B	$631.5B	$618.0B
Gross Profit	$64.1B	$78.7B	$68.1B	$55.5B	$56.6B
Gross Margin	8.6%	7.7%	9.4%	8.1%	8.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$10.9B	$15.4B	$14.6B	$12.8B	$14.0B
Operating Expenses	$33.8B	$42.3B	$41.9B	$38.8B	$35.9B
Operating Income	$30.3B	$36.3B	$26.3B	$16.8B	$20.7B
Operating Margin	4.1%	3.6%	3.6%	2.4%	3.1%
Interest Expense	$1.7B	$3.1B	$2.9B	$3.4B	$2.8B
Income Before Tax	$33.5B	$30.5B	$25.7B	$14.1B	$21.8B
Tax Expense	$10.0B	$6.2B	$7.2B	$5.8B	$5.9B
Net Income	$23.5B	$24.2B	$18.5B	$8.7B	$15.9B
Net Margin	3.1%	2.4%	2.6%	1.3%	2.4%
EPS (Diluted)	$845.57	$871.39	$668.41	$309.19	$565.37
EBITDA	$54.9B	$54.6B	$46.6B	$35.1B	$36.6B
Shares Outstanding	28M	28M	28M	28M	28M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$175.8B	$170.9B	$174.1B	$178.1B	$169.5B	$152.9B	$164.9B	$182.8B
Cost of Revenue	$160.7B	$162.6B	$159.1B	$162.0B	$153.7B	$140.0B	$151.2B	$167.8B
Gross Profit	$15.1B	$8.3B	$15.0B	$16.0B	$15.8B	$12.9B	$13.7B	$15.0B
Gross Margin	8.6%	4.9%	8.6%	9.0%	9.3%	8.4%	8.3%	8.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9.8B	$3.4B	$3.4B	$3.4B	$3.4B	$3.8B	$3.4B	$3.5B
Operating Expenses	$9.8B	$10.2B	$9.3B	$9.6B	$9.7B	$10.4B	$9.2B	$8.9B
Operating Income	$5.3B	-$1.9B	$5.7B	$6.4B	$6.1B	$2.5B	$4.5B	$6.1B
Operating Margin	3.0%	-1.1%	3.3%	3.6%	3.6%	1.6%	2.7%	3.3%
Interest Expense	$791M	$892M	$766M	$735M	$657M	$609M	$698M	$688M
Income Before Tax	$5.3B	-$5.0B	$5.5B	$8.5B	$5.7B	$2.1B	$4.4B	$5.6B
Tax Expense	$2.3B	-$1.8B	$1.2B	$1.1B	$2.2B	$1.5B	$777M	$1.6B
Net Income	$3.1B	-$3.2B	$4.3B	$7.4B	$3.6B	$615M	$3.6B	$3.9B
Net Margin	1.7%	-1.9%	2.5%	4.1%	2.1%	0.4%	2.2%	2.2%
EPS (Diluted)	$109.00	$-114.18	$154.00	$261.00	$126.00	$21.85	$129.10	$139.79
EBITDA	$10.4B	$62M	$10.1B	$13.1B	$10.5B	$6.5B	$8.6B	$10.8B
Shares Outstanding	28M	28M	28M	28M	28M	28M	28M	28M

009180.KS KSC