₩39,750.00 ($29.59)

+750.00 (+1.92%)

Weekly Expected Move ±3.0%

₩37331 ₩38541 ₩39750 ₩40959 ₩42169

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Neutral · Power 47 · ₩659.9B mcap · 6M float · 1.15% daily turnover

Revenue

$1.74T -8.6% ▼

5Y CAGR: -3.3%

Gross Profit

$402.2B -9.4% ▼

5Y CAGR: -5.8%

Operating Income

$19.2B -38.5% ▼

5Y CAGR: -27.1%

Net Income

$46.1B -69.5% ▼

5Y CAGR: -6.7%

EPS (Diluted)

$2804.25 -69.4% ▼

5Y CAGR: -5.7%

EBITDA

$89.6B -68.1% ▼

5Y CAGR: -11.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.23T	$2.00T	$1.97T	$1.91T	$1.74T
YoY Growth	+7.9%	-10.3%	-1.7%	-3.0%	-8.6%
Cost of Revenue	$1.65T	$1.56T	$1.53T	$1.46T	$1.34T
Gross Profit	$571.4B	$439.2B	$432.4B	$443.8B	$402.2B
Gross Margin	25.6%	22.0%	22.0%	23.3%	23.1%
R&D Expenses	$11.1B	$14.4B	$13.2B	$12.6B	$11.4B
SG&A Expenses	$251.1B	$254.6B	$386.1B	$209.2B	$371.6B
Operating Expenses	$475.0B	$529.3B	$399.4B	$412.6B	$383.0B
Operating Income	$69.3B	-$90.0B	$1.9B	$31.2B	$19.2B
Operating Margin	3.1%	-4.5%	0.1%	1.6%	1.1%
Interest Expense	$5.6B	$9.9B	$13.3B	$16.6B	$17.0B
Income Before Tax	$83.3B	-$83.5B	-$49.4B	$190.2B	$48.6B
Tax Expense	$26.1B	-$12.1B	$12.8B	$39.0B	$2.5B
Net Income	$55.9B	-$71.3B	-$62.2B	$151.1B	$46.1B
Net Margin	2.5%	-3.6%	-3.2%	7.9%	2.6%
EPS (Diluted)	$3265.92	$-4411.49	$-3810.46	$9171.43	$2804.25
EBITDA	$159.9B	$331M	$40.1B	$281.4B	$89.6B
Shares Outstanding	17M	16M	16M	16M	18M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$454.1B	$490.4B	$443.4B	$459.4B	$441.4B	$400.3B	$399.4B	$417.2B
Cost of Revenue	$343.6B	$381.4B	$337.6B	$344.6B	$335.9B	$294.2B	$293.0B	$311.6B
Gross Profit	$110.5B	$109.0B	$105.8B	$114.8B	$105.5B	$106.0B	$106.4B	$105.7B
Gross Margin	24.3%	22.2%	23.9%	25.0%	23.9%	26.5%	26.6%	25.3%
R&D Expenses	$0	$3.2B	$2.8B	$3.0B	$2.7B	$2.8B	$2.7B	$0
SG&A Expenses	$103.2B	$52.6B	$88.9B	$112.6B	$46.6B	-$34.2B	$52.9B	$91.3B
Operating Expenses	$103.2B	$105.2B	$99.4B	$112.6B	$98.7B	$96.1B	$96.3B	$94.4B
Operating Income	$7.3B	$3.9B	$6.4B	$2.3B	$6.8B	$3.0B	$10.1B	$11.3B
Operating Margin	1.6%	0.8%	1.5%	0.5%	1.6%	0.7%	2.5%	2.7%
Interest Expense	$4.4B	$5.1B	$5.0B	$4.6B	$3.8B	$3.8B	$3.9B	$4.0B
Income Before Tax	$124.7B	$3.2B	$11.2B	$35.1B	$4.4B	-$1.8B	$3.5B	$7.3B
Tax Expense	$31.7B	$7.2B	$1.6B	$2.9B	$4.4B	-$6.4B	$919M	$2.5B
Net Income	$93.0B	-$4.0B	$9.6B	$32.2B	-$54M	$4.6B	$2.6B	$4.8B
Net Margin	20.5%	-0.8%	2.2%	7.0%	-0.0%	1.1%	0.7%	1.1%
EPS (Diluted)	$5646.24	$-240.60	$578.03	$1943.47	$-3.00	$276.34	$159.00	$289.00
EBITDA	$7.3B	$198.1B	$24.7B	$132.4B	$24.2B	-$91.7B	$26.8B	$26.4B
Shares Outstanding	16M	16M	17M	17M	18M	18M	24M	24M

009240.KS KSC