₩1,753.00 ($1.31)

+37.00 (+2.16%)

Weekly Expected Move ±7.0%

₩1507 ₩1630 ₩1753 ₩1876 ₩1999

KSC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Buy · Power 55 · ₩109.3B mcap · 21M float · 2.17% daily turnover

Analysis Technicals Weather Peers

Revenue

$731.6B -9.9% ▼

5Y CAGR: +6.7%

Gross Profit

$37.0B -64.2% ▼

5Y CAGR: -6.9%

Operating Income

-$24.5B -167.1% ▼

Net Income

-$34.7B -254.2% ▼

EPS (Diluted)

$-557.00 -253.6% ▼

EBITDA

$36.3B -60.1% ▼

5Y CAGR: -6.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$613.7B	$774.1B	$768.9B	$811.7B	$731.6B
YoY Growth	+16.3%	+26.1%	-0.7%	+5.6%	-9.9%
Cost of Revenue	$529.9B	$640.0B	$701.4B	$708.3B	$694.6B
Gross Profit	$83.8B	$134.1B	$67.6B	$103.3B	$37.0B
Gross Margin	13.7%	17.3%	8.8%	12.7%	5.1%
R&D Expenses	$2.6B	$2.5B	$1.8B	$2.5B	$2.4B
SG&A Expenses	$26.6B	$34.6B	$31.4B	$38.3B	$33.2B
Operating Expenses	$54.4B	$65.8B	$56.0B	$66.9B	$61.5B
Operating Income	$29.4B	$68.3B	$11.6B	$36.5B	-$24.5B
Operating Margin	4.8%	8.8%	1.5%	4.5%	-3.3%
Interest Expense	$10.1B	$13.3B	$20.8B	$19.8B	$34.2B
Income Before Tax	$26.0B	$55.0B	-$31.6B	$13.1B	-$43.6B
Tax Expense	$6.3B	$9.4B	-$9.9B	-$9.5B	-$9.6B
Net Income	$18.6B	$44.9B	-$22.0B	$22.5B	-$34.7B
Net Margin	3.0%	5.8%	-2.9%	2.8%	-4.7%
EPS (Diluted)	$298.09	$720.58	$-352.54	$362.72	$-557.00
EBITDA	$87.2B	$121.0B	$43.1B	$90.9B	$36.3B
Shares Outstanding	62M	62M	62M	62M	62M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$210.2B	$201.3B	$173.0B	$168.3B	$183.8B	$206.5B	$186.2B	$207.9B
Cost of Revenue	$185.8B	$186.3B	$167.3B	$156.3B	$175.9B	$195.1B	$175.9B	$197.0B
Gross Profit	$24.5B	$15.0B	$5.7B	$12.0B	$7.9B	$11.4B	$10.3B	$10.9B
Gross Margin	11.6%	7.4%	3.3%	7.1%	4.3%	5.5%	5.5%	5.2%
R&D Expenses	$626M	$805M	$0	$491M	$573M	$714M	$750M	$568M
SG&A Expenses	$10.0B	$10.6B	$14.6B	$7.3B	$9.3B	$8.8B	$9.2B	$9.9B
Operating Expenses	$16.5B	$18.5B	$14.6B	$13.4B	$16.5B	$17.0B	$16.2B	$16.4B
Operating Income	$7.3B	-$3.6B	-$8.9B	-$1.4B	-$8.6B	-$5.6B	-$5.9B	-$5.5B
Operating Margin	3.5%	-1.8%	-5.2%	-0.8%	-4.7%	-2.7%	-3.1%	-2.7%
Interest Expense	$4.5B	$4.5B	$5.0B	$4.2B	$4.0B	$21.0B	$6.8B	$7.6B
Income Before Tax	$8.9B	-$13.2B	-$12.2B	$1.3B	-$10.9B	-$21.7B	-$12.0B	-$64.0B
Tax Expense	$2.3B	-$16.8B	-$3.5B	$162M	-$2.3B	-$3.7B	-$1.9B	-$1.5B
Net Income	$6.5B	$3.6B	-$8.6B	$1.2B	-$8.8B	-$18.6B	-$10.2B	-$63.0B
Net Margin	3.1%	1.8%	-5.0%	0.7%	-4.8%	-9.0%	-5.5%	-30.3%
EPS (Diluted)	$105.00	$58.02	$-137.82	$19.48	$-141.00	$-297.89	$-163.19	$-1009.42
EBITDA	$28.1B	$5.9B	$20.0B	$21.6B	$7.2B	$10.7B	$11.0B	$11.4B
Shares Outstanding	62M	62M	62M	64M	62M	62M	62M	62M

009580.KS KSC