₩27,650.00 ($20.56)

+500.00 (+1.84%)

Weekly Expected Move ±6.2%

₩24236 ₩25943 ₩27650 ₩29357 ₩31064

KSC · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 63 · ₩182.9B mcap · 3M float · 6.94% daily turnover

Revenue

$230.1B -1.3% ▼

5Y CAGR: +2.9%

Gross Profit

$42.7B -15.7% ▼

5Y CAGR: +9.0%

Operating Income

$12.0B -51.4% ▼

5Y CAGR: +15.6%

Net Income

$9.4B -51.9% ▼

5Y CAGR: +10.3%

EPS (Diluted)

$1426.84 -51.9% ▼

5Y CAGR: +10.3%

EBITDA

$16.1B -44.2% ▼

5Y CAGR: +8.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$247.1B	$239.1B	$202.5B	$233.1B	$230.1B
YoY Growth	+24.0%	-3.2%	-15.3%	+15.1%	-1.3%
Cost of Revenue	$200.1B	$199.3B	$170.6B	$182.5B	$187.4B
Gross Profit	$47.0B	$39.9B	$31.8B	$50.6B	$42.7B
Gross Margin	19.0%	16.7%	15.7%	21.7%	18.6%
R&D Expenses	$205M	$383M	$360M	$350M	$0
SG&A Expenses	$11.3B	$11.2B	$10.1B	$10.9B	$0
Operating Expenses	$25.2B	$26.2B	$24.6B	$25.9B	$30.7B
Operating Income	$21.8B	$13.6B	$7.8B	$24.8B	$12.0B
Operating Margin	8.8%	5.7%	3.9%	10.6%	5.2%
Interest Expense	$246M	$354M	$393M	$99M	$421M
Income Before Tax	$19.4B	$13.4B	$8.1B	$25.8B	$13.7B
Tax Expense	$3.9B	$2.6B	$2.3B	$5.1B	$2.5B
Net Income	$14.1B	$10.7B	$5.6B	$19.6B	$9.4B
Net Margin	5.7%	4.5%	2.7%	8.4%	4.1%
EPS (Diluted)	$2130.91	$1611.02	$840.25	$2965.52	$1426.84
EBITDA	$23.4B	$18.3B	$12.5B	$28.9B	$16.1B
Shares Outstanding	7M	7M	7M	7M	7M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$58.4B	$55.1B	$61.7B	$59.2B	$54.0B	$55.1B	$57.4B	$53.6B
Cost of Revenue	$45.8B	$45.9B	$49.9B	$47.6B	$44.2B	$45.2B	$48.0B	$45.5B
Gross Profit	$12.6B	$9.2B	$11.8B	$11.7B	$9.8B	$9.9B	$9.4B	$8.1B
Gross Margin	21.6%	16.6%	19.2%	19.7%	18.1%	17.9%	16.4%	15.1%
R&D Expenses	$95M	$96M	$67M	$65M	$110M	$60M	$71M	$67M
SG&A Expenses	$2.7B	$3.0B	$6.1B	$2.8B	$2.8B	$3.2B	$2.6B	$6.6B
Operating Expenses	$6.0B	$7.7B	$6.1B	$6.3B	$6.7B	$7.4B	$6.1B	$6.7B
Operating Income	$6.6B	$1.4B	$5.7B	$5.3B	$3.1B	$2.4B	$3.4B	$1.4B
Operating Margin	11.3%	2.6%	9.3%	9.0%	5.7%	4.4%	5.9%	2.6%
Interest Expense	$8M	$39M	$107M	$104M	$103M	$108M	$105M	$110M
Income Before Tax	$6.8B	$2.0B	$1.5B	$7.3B	$2.3B	$2.6B	$2.4B	$1.2B
Tax Expense	$1.5B	$125M	$304M	$1.5B	$502M	$229M	$578M	$205M
Net Income	$5.4B	$1.2B	$954M	$4.8B	$1.8B	$1.8B	$1.4B	$1.1B
Net Margin	9.3%	2.3%	1.5%	8.2%	3.3%	3.4%	2.4%	2.1%
EPS (Diluted)	$821.00	$188.16	$144.28	$731.00	$272.00	$534.81	$208.58	$171.88
EBITDA	$7.8B	$3.3B	$12.9B	$8.5B	$3.4B	-$8.7B	$4.6B	$2.6B
Shares Outstanding	7M	7M	7M	7M	7M	5M	7M	7M

009470.KS KSC