₩18,770.00 ($13.97)

+280.00 (+1.51%)

Weekly Expected Move ±5.9%

₩16560 ₩17665 ₩18770 ₩19875 ₩20980

KSC · Basic Materials · Chemicals · Tech Score Buy · Power 59 · ₩4.15T mcap · 150M float · 0.0090% daily turnover

Analysis Technicals Weather Peers

Revenue

$13.35T +7.7% ▲

5Y CAGR: +7.7%

Gross Profit

$1.35T -2.6% ▼

5Y CAGR: -6.9%

Operating Income

-$365.8B -21.8% ▼

Net Income

-$650.2B +53.7% ▲

EPS (Diluted)

$-6837.37 +15.6% ▲

EBITDA

$418.3B +361.7% ▲

5Y CAGR: -17.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.73T	$13.13T	$13.08T	$12.39T	$13.35T
YoY Growth	+16.6%	+22.4%	-0.4%	-5.2%	+7.7%
Cost of Revenue	$8.53T	$10.73T	$10.91T	$11.01T	$11.98T
Gross Profit	$2.20T	$2.40T	$2.17T	$1.39T	$1.35T
Gross Margin	20.5%	18.3%	16.6%	11.2%	10.1%
R&D Expenses	$94.3B	$141.1B	$127.1B	$91.6B	$0
SG&A Expenses	$697.0B	$1.21T	$669.5B	$690.6B	$769.4B
Operating Expenses	$1.46T	$1.48T	$1.59T	$1.69T	$1.72T
Operating Income	$738.3B	$923.7B	$579.2B	-$300.2B	-$365.8B
Operating Margin	6.9%	7.0%	4.4%	-2.4%	-2.7%
Interest Expense	$147.5B	$200.9B	$411.4B	$548.4B	$539.4B
Income Before Tax	$855.3B	$549.5B	$132.1B	-$1.42T	-$838.0B
Tax Expense	$239.0B	$202.8B	$46.6B	-$315.6B	-$225.1B
Net Income	$619.1B	$359.1B	-$141.0B	-$1.40T	-$650.2B
Net Margin	5.8%	2.7%	-1.1%	-11.3%	-4.9%
EPS (Diluted)	$3694.75	$2084.91	$-1181.54	$-8100.47	$-6837.37
EBITDA	$1.39T	$1.49T	$1.22T	-$159.8B	$418.3B
Shares Outstanding	168M	172M	176M	173M	94M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.77T	$4.56T	$3.09T	$3.12T	$3.36T	$3.76T	$3.88T	$4.58T
Cost of Revenue	$2.47T	$4.01T	$2.64T	$2.57T	$2.97T	$3.71T	$3.37T	$3.83T
Gross Profit	$306.7B	$557.9B	$450.2B	$549.8B	$398.9B	$50.9B	$514.4B	$756.7B
Gross Margin	11.1%	12.2%	14.5%	17.6%	11.9%	1.4%	13.3%	16.5%
R&D Expenses	$18.2B	$27.0B	$23.0B	$19.2B	$25.1B	$23.3B	$26.0B	$0
SG&A Expenses	$336.9B	$181.3B	$354.4B	$395.4B	$169.3B	$237.9B	$158.0B	$189.0B
Operating Expenses	$355.2B	$455.0B	$387.5B	$414.5B	$406.3B	$540.6B	$421.8B	$450.2B
Operating Income	-$81.0B	$102.9B	$29.7B	$102.1B	-$7.4B	-$489.7B	$92.6B	$306.5B
Operating Margin	-2.9%	2.3%	1.0%	3.3%	-0.2%	-13.0%	2.4%	6.7%
Interest Expense	$155.9B	$90.5B	$136.7B	$130.8B	$129.1B	$142.8B	$150.3B	$170.9B
Income Before Tax	-$370.4B	-$363.0B	-$68.1B	-$148.4B	-$39.7B	-$581.8B	-$42.4B	$258.1B
Tax Expense	-$11.6B	-$170.9B	-$39.2B	$28.9B	-$44.1B	-$170.7B	-$2.6B	-$32.4B
Net Income	-$400.5B	-$178.1B	-$30.2B	-$178.4B	-$12.1B	-$392.0B	-$48.9B	$283.5B
Net Margin	-14.4%	-3.9%	-1.0%	-5.7%	-0.4%	-10.4%	-1.3%	6.2%
EPS (Diluted)	$-2372.13	$-1036.17	$-258.69	$-1172.81	$-128.00	$-4097.10	$-336.20	$1303.85
EBITDA	-$81.0B	$291.9B	$222.8B	$292.0B	$186.4B	-$283.0B	$307.5B	$524.1B
Shares Outstanding	169M	172M	172M	172M	94M	94M	174M	225M

009835.KS KSC