₩27,500.00 ($20.48)

+50.00 (+0.18%)

Weekly Expected Move ±2.2%

₩26277 ₩26888 ₩27500 ₩28112 ₩28723

KSC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Sell · Power 35 · ₩68.7B mcap · 646817 float · 0.353% daily turnover

Analysis Technicals Weather Peers

Revenue

$148.6B -9.3% ▼

5Y CAGR: +0.3%

Gross Profit

$10.4B -41.6% ▼

5Y CAGR: -14.0%

Operating Income

-$1.5B -130.4% ▼

Net Income

$32.8B -13.6% ▼

5Y CAGR: +4.1%

EPS (Diluted)

$13113.00 -13.6% ▼

5Y CAGR: +4.1%

EBITDA

$2.5B -95.1% ▼

5Y CAGR: -42.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$138.1B	$174.5B	$178.3B	$163.9B	$148.6B
YoY Growth	-5.6%	+26.3%	+2.2%	-8.1%	-9.3%
Cost of Revenue	$127.5B	$158.6B	$159.4B	$146.0B	$138.1B
Gross Profit	$10.6B	$15.9B	$19.0B	$17.9B	$10.4B
Gross Margin	7.7%	9.1%	10.6%	10.9%	7.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.7B	$11.2B	$7.2B	$8.1B	$0
Operating Expenses	$9.3B	-$11.2B	$11.6B	$13.0B	$11.9B
Operating Income	$4.3B	$4.7B	$7.4B	$4.9B	-$1.5B
Operating Margin	3.1%	2.7%	4.1%	3.0%	-1.0%
Interest Expense	$45M	$5.9B	$32M	$187M	$151M
Income Before Tax	$9.7B	-$1.3B	$18.0B	$47.3B	$40.8B
Tax Expense	$2.1B	-$320M	$4.0B	$9.3B	$9.4B
Net Income	$7.6B	-$957M	$14.0B	$38.0B	$32.8B
Net Margin	5.5%	-0.5%	7.8%	23.2%	22.1%
EPS (Diluted)	$3045.67	$-382.84	$5589.00	$15181.00	$13113.00
EBITDA	$15.0B	$1.7B	$21.0B	$51.0B	$2.5B
Shares Outstanding	2M	2M	3M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$40.3B	$43.1B	$39.7B	$38.9B	$38.6B	$31.3B	$26.9B	$29.6B
Cost of Revenue	$36.4B	$38.8B	$35.8B	$34.7B	$35.5B	$32.0B	$25.5B	$27.0B
Gross Profit	$3.9B	$4.3B	$3.9B	$4.2B	$3.1B	-$692M	$1.4B	$2.6B
Gross Margin	9.6%	10.0%	9.8%	10.7%	8.0%	-2.2%	5.3%	8.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.4B	$2.3B	$2.3B	$2.0B	$2.1B	$1.1B	$1.4B	$1.2B
Operating Expenses	$3.4B	$3.0B	$3.5B	$3.2B	$3.3B	$2.0B	$2.5B	$2.6B
Operating Income	$465M	$1.3B	$417M	$1.0B	-$192M	-$2.7B	-$1.1B	-$10M
Operating Margin	1.2%	3.1%	1.1%	2.6%	-0.5%	-8.6%	-3.9%	-0.0%
Interest Expense	$10M	$161M	$56M	$5M	$6M	$85M	$4M	$9M
Income Before Tax	$7.2B	-$2.4B	$11.4B	$5.8B	$17.9B	$5.7B	-$20.6B	$17.7B
Tax Expense	$1.3B	-$777M	$4.2B	-$761M	$3.8B	$2.2B	-$4.6B	$4.2B
Net Income	$6.0B	-$1.6B	$7.2B	$6.6B	$14.2B	$3.4B	-$16.0B	$13.5B
Net Margin	14.9%	-3.8%	18.1%	16.9%	36.8%	10.9%	-59.3%	45.7%
EPS (Diluted)	$2394.00	$-658.98	$2871.00	$2637.00	$5678.00	$1370.53	$-6388.59	$5416.97
EBITDA	$8.2B	-$1.3B	$12.4B	$6.8B	$19.0B	-$35.7B	-$88M	$801M
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

009770.KS KSC