₩1,520.00 ($1.13)

+7.00 (+0.46%)

Weekly Expected Move ±2.2%

₩1454 ₩1487 ₩1520 ₩1553 ₩1586

KSC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Neutral · Power 48 · ₩63.2B mcap · 20M float · 0.727% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.27T -8.5% ▼

5Y CAGR: +5.9%

Gross Profit

$114.3B -43.7% ▼

5Y CAGR: +0.4%

Operating Income

$6.0B -93.3% ▼

5Y CAGR: -26.2%

Net Income

-$15.9B -139.1% ▼

EPS (Diluted)

$-382.00 -139.0% ▼

EBITDA

$83.8B -51.6% ▼

5Y CAGR: +7.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.06T	$1.40T	$1.32T	$1.38T	$1.27T
YoY Growth	+11.1%	+32.6%	-5.5%	+4.7%	-8.5%
Cost of Revenue	$925.3B	$1.19T	$1.15T	$1.18T	$1.15T
Gross Profit	$130.0B	$210.5B	$169.2B	$202.9B	$114.3B
Gross Margin	12.3%	15.0%	12.8%	14.7%	9.0%
R&D Expenses	$4.3B	$4.3B	$1.8B	$2.5B	$0
SG&A Expenses	$48.2B	$57.0B	$49.7B	$59.6B	$108.3B
Operating Expenses	$100.2B	$114.2B	$101.5B	$113.5B	$108.3B
Operating Income	$29.8B	$96.3B	$67.8B	$89.4B	$6.0B
Operating Margin	2.8%	6.9%	5.1%	6.5%	0.5%
Interest Expense	$27.7B	$37.1B	$51.1B	$48.0B	$73.1B
Income Before Tax	$3.0B	$41.6B	-$3.8B	$48.2B	-$33.9B
Tax Expense	$2.6B	$6.8B	-$5.2B	-$1.2B	-$9.8B
Net Income	$410M	$34.8B	$3.5B	$40.7B	-$15.9B
Net Margin	0.0%	2.5%	0.3%	2.9%	-1.3%
EPS (Diluted)	$9.84	$835.37	$83.46	$980.10	$-382.00
EBITDA	$104.6B	$148.3B	$122.1B	$173.2B	$83.8B
Shares Outstanding	42M	42M	42M	42M	42M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$349.9B	$342.1B	$319.1B	$300.2B	$308.1B	$339.5B	$307.4B	$337.7B
Cost of Revenue	$303.4B	$311.0B	$287.5B	$265.9B	$283.6B	$315.5B	$281.0B	$283.6B
Gross Profit	$46.5B	$31.1B	$31.6B	$34.3B	$24.5B	$23.9B	$26.4B	$54.1B
Gross Margin	13.3%	9.1%	9.9%	11.4%	8.0%	7.0%	8.6%	16.0%
R&D Expenses	$626M	$805M	$588M	$491M	$573M	$714M	$715M	$603M
SG&A Expenses	$15.7B	$15.9B	$26.5B	$12.7B	$15.1B	$14.2B	$14.3B	$25.0B
Operating Expenses	$28.5B	$32.7B	$26.5B	$24.4B	$28.0B	$29.4B	$25.8B	$25.9B
Operating Income	$18.0B	-$1.6B	$5.1B	$9.8B	-$3.5B	-$5.5B	$518M	$28.2B
Operating Margin	5.1%	-0.5%	1.6%	3.3%	-1.1%	-1.6%	0.2%	8.3%
Interest Expense	$11.3B	$11.3B	$11.7B	$10.2B	$9.7B	$41.5B	$12.0B	$13.2B
Income Before Tax	$12.7B	-$12.4B	-$2.6B	$4.5B	-$10.3B	-$25.6B	-$7.0B	-$63.7B
Tax Expense	$2.9B	-$16.9B	-$1.0B	$424M	-$5.1B	-$4.1B	$808M	-$5.5B
Net Income	$6.4B	$2.5B	$1.8B	$2.8B	-$4.3B	-$15.7B	-$4.1B	-$39.5B
Net Margin	1.8%	0.7%	0.6%	0.9%	-1.4%	-4.6%	-1.3%	-11.7%
EPS (Diluted)	$154.00	$59.76	$43.38	$67.54	$-102.00	$-377.99	$-99.28	$-948.35
EBITDA	$43.1B	$17.8B	$50.2B	$35.0B	$17.9B	-$19.3B	$21.5B	$49.2B
Shares Outstanding	42M	42M	42M	41M	42M	42M	42M	42M

009200.KS KSC