Also trades as: 009275.KS (KSC) · $vol 0M

₩1,101.00 ($0.82)

-2.00 (-0.18%)

Weekly Expected Move ±3.1%

₩1034 ₩1067 ₩1101 ₩1135 ₩1168

KSC · Consumer Cyclical · Apparel - Manufacturers · Tech Score Sell · Power 41 · ₩98.8B mcap · 56M float · 1.35% daily turnover

Revenue

$1.09T +16.3% ▲

5Y CAGR: +9.5%

Gross Profit

$242.2B +0.9% ▲

5Y CAGR: +10.2%

Operating Income

$19.0B -25.1% ▼

Net Income

-$2.6B -141.4% ▼

EPS (Diluted)

$-31.28 -137.2% ▼

EBITDA

$34.9B -1.0% ▼

5Y CAGR: +54.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$879.4B	$995.4B	$834.5B	$939.5B	$1.09T
YoY Growth	+26.7%	+13.2%	-16.2%	+12.6%	+16.3%
Cost of Revenue	$681.9B	$754.5B	$614.4B	$699.6B	$850.1B
Gross Profit	$197.5B	$241.0B	$220.1B	$240.0B	$242.2B
Gross Margin	22.5%	24.2%	26.4%	25.5%	22.2%
R&D Expenses	$436M	$447M	$456M	$1.5B	$0
SG&A Expenses	$106.2B	$129.3B	$120.6B	$124.5B	$0
Operating Expenses	$175.7B	$207.5B	$197.1B	$214.6B	$223.2B
Operating Income	$21.6B	$33.4B	$23.0B	$25.3B	$19.0B
Operating Margin	2.5%	3.4%	2.8%	2.7%	1.7%
Interest Expense	$4.9B	$7.1B	$12.3B	$15.5B	$17.4B
Income Before Tax	$16.3B	$25.5B	$10.2B	$5.8B	-$545M
Tax Expense	$5.7B	$7.9B	$4.2B	$163M	$1.1B
Net Income	$12.1B	$18.1B	$5.9B	$6.3B	-$2.6B
Net Margin	1.4%	1.8%	0.7%	0.7%	-0.2%
EPS (Diluted)	$165.29	$217.91	$76.65	$84.00	$-31.28
EBITDA	$29.3B	$42.0B	$32.7B	$35.3B	$34.9B
Shares Outstanding	73M	85M	77M	75M	86M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$267.5B	$238.3B	$259.5B	$280.2B	$281.1B	$271.4B	$280.8B	$309.9B
Cost of Revenue	$210.9B	$175.1B	$197.0B	$220.2B	$226.8B	$200.5B	$217.4B	$242.4B
Gross Profit	$56.6B	$63.2B	$62.5B	$60.0B	$54.3B	$70.9B	$63.5B	$67.5B
Gross Margin	21.2%	26.5%	24.1%	21.4%	19.3%	26.1%	22.6%	21.8%
R&D Expenses	$274M	$304M	$0	$37M	$43M	$89M	$289M	$342M
SG&A Expenses	$28.7B	$34.5B	$56.3B	$34.2B	$28.8B	$37.6B	$34.5B	$36.1B
Operating Expenses	$51.4B	$58.2B	$56.3B	$58.9B	$52.8B	$61.0B	$57.0B	$59.9B
Operating Income	$5.2B	$5.0B	$6.2B	$1.0B	$1.5B	$10.2B	$6.5B	$7.6B
Operating Margin	1.9%	2.1%	2.4%	0.4%	0.5%	3.8%	2.3%	2.5%
Interest Expense	$3.8B	$4.2B	$4.4B	$4.6B	$4.3B	$4.1B	$3.8B	$3.4B
Income Before Tax	-$1.6B	$1.2B	-$604M	-$5.4B	-$1.2B	$6.6B	$3.5B	$1.4B
Tax Expense	-$1.3B	-$3.4B	$969M	-$1.9B	-$182M	$2.2B	$1.9B	$2.5B
Net Income	-$197M	$4.8B	-$1.3B	-$4.9B	-$843M	$4.5B	$1.7B	-$896M
Net Margin	-0.1%	2.0%	-0.5%	-1.8%	-0.3%	1.6%	0.6%	-0.3%
EPS (Diluted)	$-3.00	$63.35	$-17.56	$-62.00	$-10.00	$55.39	$18.88	$-10.01
EBITDA	$5.8B	$9.2B	$66.2B	$3.3B	$7.3B	-$41.9B	$10.7B	$11.9B
Shares Outstanding	66M	75M	75M	79M	84M	86M	90M	89M

009270.KS KSC