Also trades as: 009415.KS (KSC) · $vol 0M

₩1,613.00 ($1.20)

-25.00 (-1.53%)

Weekly Expected Move ±2.9%

₩1519 ₩1566 ₩1613 ₩1660 ₩1707

KSC · Industrials · Engineering & Construction · Tech Score Sell · Power 37 · ₩480.0B mcap · 123M float · 0.282% daily turnover

Revenue

$2.18T -19.0% ▼

5Y CAGR: -0.9%

Gross Profit

$211.8B +14.8% ▲

5Y CAGR: -12.8%

Operating Income

$91.0B +340.8% ▲

5Y CAGR: -18.4%

Net Income

$63.8B +82.5% ▲

5Y CAGR: -16.8%

EPS (Diluted)

$190.75 -2.7% ▼

5Y CAGR: -47.7%

EBITDA

$100.1B -56.3% ▼

5Y CAGR: -20.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.75T	$2.61T	$3.35T	$2.69T	$2.18T
YoY Growth	+20.6%	-5.3%	+28.7%	-19.9%	-19.0%
Cost of Revenue	$2.39T	$2.35T	$3.09T	$2.50T	$1.96T
Gross Profit	$364.9B	$258.5B	$264.5B	$184.6B	$211.8B
Gross Margin	13.3%	9.9%	7.9%	6.9%	9.7%
R&D Expenses	$25.8B	$21.4B	$46.8B	$22.1B	$0
SG&A Expenses	$73.8B	$52.6B	$51.7B	$51.1B	$0
Operating Expenses	$233.1B	$174.0B	$656.2B	$163.9B	$120.8B
Operating Income	$174.5B	$145.8B	-$404.5B	$20.6B	$91.0B
Operating Margin	6.3%	5.6%	-12.1%	0.8%	4.2%
Interest Expense	$49.6B	$72.5B	$190.6B	$165.7B	$133.4B
Income Before Tax	$106.6B	$76.0B	-$1.45T	$78.5B	$110.6B
Tax Expense	$41.2B	$27.0B	$2.7B	$11.7B	$14.8B
Net Income	$75.1B	$49.1B	-$1.40T	$35.0B	$63.8B
Net Margin	2.7%	1.9%	-41.8%	1.3%	2.9%
EPS (Diluted)	$1919.62	$1261.75	$-36012.20	$196.00	$190.75
EBITDA	$159.5B	$129.7B	-$1.24T	$228.8B	$100.1B
Shares Outstanding	39M	39M	39M	152M	298M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$576.1B	$687.8B	$635.4B	$563.9B	$507.8B	$468.8B	$354.9B	$320.1B
Cost of Revenue	$515.0B	$644.3B	$592.9B	$501.8B	$486.9B	$381.0B	$302.1B	$258.6B
Gross Profit	$61.1B	$43.6B	$42.5B	$62.1B	$20.9B	$86.4B	$52.7B	$61.4B
Gross Margin	10.6%	6.3%	6.7%	11.0%	4.1%	18.4%	14.9%	19.2%
R&D Expenses	$10.1B	$3.7B	$6.7B	$7.1B	$0	$0	$8.5B	$21.6B
SG&A Expenses	$25.6B	-$64M	$27.0B	$9.1B	$26.8B	-$52.0B	$14.7B	$2.7B
Operating Expenses	$52.5B	$29.7B	$27.0B	$32.2B	$26.6B	$35.1B	$30.0B	$23.1B
Operating Income	$8.6B	$13.9B	$15.5B	$29.9B	-$5.8B	$51.4B	$22.7B	$38.3B
Operating Margin	1.5%	2.0%	2.4%	5.3%	-1.1%	11.0%	6.4%	12.0%
Interest Expense	$51.7B	$34.4B	$49.3B	$37.0B	$33.2B	$14.0B	$32.4B	$38.0B
Income Before Tax	$24.3B	-$4.5B	-$33.4B	-$80.4B	$113.8B	$110.6B	-$5.0B	-$10.2B
Tax Expense	$12.1B	$7.3B	$5.2B	-$5.6B	-$38M	$15.3B	-$2.0B	$1.2B
Net Income	$13.6B	-$68.7B	-$37.2B	-$72.4B	$112.5B	$61.0B	$2.0B	-$7.7B
Net Margin	2.4%	-10.0%	-5.9%	-12.8%	22.1%	13.0%	0.6%	-2.4%
EPS (Diluted)	$142.84	$-242.25	$-126.52	$-255.00	$372.00	$204.96	$-1.71	$-34.27
EBITDA	$78.8B	$12.2B	$45.0B	-$40.4B	$148.7B	-$53.3B	$23.7B	$39.3B
Shares Outstanding	95M	290M	294M	284M	302M	281M	298M	298M

009410.KS KSC