₩617.00 ($0.46)

-68.00 (-9.93%)

Weekly Expected Move ±17.1%

₩406 ₩512 ₩617 ₩722 ₩828

KSC · Basic Materials · Steel · Tech Score Sell · Power 29 · ₩27.1B mcap · 29M float · 2.89% daily turnover

Analysis Technicals Weather Peers

Revenue

$223.4B +3.6% ▲

5Y CAGR: +9.7%

Gross Profit

$16.1B +38.5% ▲

5Y CAGR: +20.9%

Operating Income

$5.6B +948.6% ▲

5Y CAGR: +74.9%

Net Income

$9.4B +161.5% ▲

EPS (Diluted)

$191.85 +148.0% ▲

EBITDA

$8.7B +264.7% ▲

5Y CAGR: +21.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$203.4B	$255.0B	$201.0B	$215.6B	$223.4B
YoY Growth	+44.8%	+25.3%	-21.2%	+7.3%	+3.6%
Cost of Revenue	$181.2B	$229.1B	$194.9B	$203.9B	$207.4B
Gross Profit	$22.2B	$25.8B	$6.1B	$11.6B	$16.1B
Gross Margin	10.9%	10.1%	3.0%	5.4%	7.2%
R&D Expenses	$63M	$3M	$0	$0	$0
SG&A Expenses	$2.9B	$5.0B	$8.5B	$5.0B	$0
Operating Expenses	$7.0B	$12.1B	$8.6B	$9.8B	$10.6B
Operating Income	$15.2B	$13.7B	-$2.5B	$529M	$5.6B
Operating Margin	7.5%	5.4%	-1.2%	0.2%	2.5%
Interest Expense	$1.6B	$4.9B	$13.8B	$2.7B	$1.6B
Income Before Tax	$16.7B	$10.2B	-$19.4B	-$15.1B	$9.5B
Tax Expense	$1.4B	$971M	$5M	$175M	$91M
Net Income	$15.2B	$8.7B	-$38.6B	-$15.3B	$9.4B
Net Margin	7.5%	3.4%	-19.2%	-7.1%	4.2%
EPS (Diluted)	$440.88	$249.74	$-360.46	$-399.49	$191.85
EBITDA	$21.6B	$18.1B	$3.4B	-$5.3B	$8.7B
Shares Outstanding	33M	33M	36M	40M	43M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$54.3B	$53.2B	$54.5B	$56.9B	$57.2B	$54.8B	$55.2B	$52.9B
Cost of Revenue	$52.9B	$51.0B	$51.2B	$52.2B	$53.2B	$50.2B	$50.6B	$48.3B
Gross Profit	$1.5B	$2.2B	$3.3B	$4.7B	$4.0B	$4.9B	$4.6B	$4.6B
Gross Margin	2.7%	4.2%	6.0%	8.2%	7.0%	8.9%	8.3%	8.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$676M	$2.2B	$2.3B	$411M	$1.3B	$1.4B	$2.0B	$2.1B
Operating Expenses	$1.9B	$2.9B	$3.6B	$1.7B	$2.6B	$3.2B	$3.5B	$2.2B
Operating Income	-$402M	-$723M	-$374M	$3.0B	$1.3B	$1.7B	$1.0B	$2.4B
Operating Margin	-0.7%	-1.4%	-0.7%	5.2%	2.3%	3.1%	1.9%	4.6%
Interest Expense	$717M	$471M	$476M	$432M	$874M	-$191M	$287M	$653M
Income Before Tax	-$2.3B	-$14.9B	-$1.9B	$4.7B	$1.1B	$5.6B	$876M	-$1.3B
Tax Expense	-$87M	$175M	-$81M	$197M	$47M	-$71M	$39M	-$55M
Net Income	-$2.2B	-$15.1B	-$1.8B	$4.5B	$1.1B	$5.7B	$837M	-$1.2B
Net Margin	-4.0%	-28.4%	-3.4%	7.9%	1.9%	10.3%	1.5%	-2.3%
EPS (Diluted)	$-58.00	$-360.15	$-47.00	$94.00	$21.00	$120.00	$16.07	$-31.65
EBITDA	-$670M	-$13.6B	-$621M	$5.9B	$2.2B	$2.5B	$1.8B	$3.2B
Shares Outstanding	37M	42M	39M	48M	51M	41M	43M	43M

009190.KS KSC