₩8,530.00 ($6.35)

+0.00 (+0.00%)

Weekly Expected Move ±9.0%

₩6994 ₩7762 ₩8530 ₩9298 ₩10066

KSC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 60 · ₩447.6B mcap · 29M float · 0.724% daily turnover

Revenue

$1.62T +2.9% ▲

5Y CAGR: +14.9%

Gross Profit

$179.4B -20.1% ▼

5Y CAGR: +12.0%

Operating Income

$100.7B -32.0% ▼

5Y CAGR: +8.8%

Net Income

$65.8B -49.0% ▼

EPS (Diluted)

$1254.16 -49.0% ▼

EBITDA

$163.8B -30.3% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.11T	$1.52T	$1.74T	$1.57T	$1.62T
YoY Growth	+36.9%	+36.8%	+14.8%	-9.5%	+2.9%
Cost of Revenue	$1.01T	$1.31T	$1.45T	$1.35T	$1.44T
Gross Profit	$102.5B	$201.6B	$285.2B	$224.6B	$179.4B
Gross Margin	9.3%	13.3%	16.4%	14.3%	11.1%
R&D Expenses	$1.3B	$1.3B	$0	$0	$0
SG&A Expenses	$33.4B	$59.7B	$60.0B	$53.7B	$0
Operating Expenses	$46.0B	$74.7B	$77.0B	$76.5B	$78.2B
Operating Income	$56.5B	$126.9B	$208.1B	$148.1B	$100.7B
Operating Margin	5.1%	8.4%	12.0%	9.4%	6.2%
Interest Expense	$10.0B	$11.1B	$14.8B	$16.6B	$19.8B
Income Before Tax	$58.2B	$123.1B	$200.4B	$168.5B	$91.3B
Tax Expense	$12.9B	$37.4B	$47.7B	$39.4B	$25.5B
Net Income	$45.3B	$85.7B	$152.7B	$129.1B	$65.8B
Net Margin	4.1%	5.7%	8.8%	8.2%	4.1%
EPS (Diluted)	$955.63	$1633.00	$2909.00	$2459.56	$1254.16
EBITDA	$92.7B	$172.9B	$258.9B	$235.1B	$163.8B
Shares Outstanding	47M	52M	52M	52M	52M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$384.8B	$389.8B	$359.6B	$398.9B	$443.3B	$417.3B	$412.0B	$497.1B
Cost of Revenue	$327.6B	$347.1B	$311.0B	$355.4B	$386.1B	$387.3B	$372.3B	$435.9B
Gross Profit	$57.2B	$42.7B	$48.7B	$43.5B	$57.3B	$30.0B	$40.2B	$61.1B
Gross Margin	14.9%	10.9%	13.5%	10.9%	12.9%	7.2%	9.8%	12.3%
R&D Expenses	$177M	$59M	$102M	$102M	$100M	$0	$304M	$93M
SG&A Expenses	$18.2B	$14.7B	$18.6B	$17.8B	$20.9B	$15.7B	$13.7B	$16.9B
Operating Expenses	$18.2B	$19.9B	$18.6B	$17.8B	$20.9B	$22.6B	$19.5B	$17.4B
Operating Income	$38.9B	$22.8B	$30.1B	$25.7B	$36.3B	$10.5B	$20.6B	$43.8B
Operating Margin	10.1%	5.8%	8.4%	6.4%	8.2%	2.5%	5.0%	8.8%
Interest Expense	$4.3B	$4.2B	$3.9B	$15.9B	$4.3B	$8.0B	$5.7B	$7.1B
Income Before Tax	$26.1B	$45.5B	$28.6B	$9.6B	$47.5B	$5.4B	$30.2B	$40.4B
Tax Expense	$5.8B	$10.0B	$11.9B	-$4.3B	$14.7B	$559M	$7.9B	$10.1B
Net Income	$20.3B	$35.5B	$16.7B	$13.9B	$32.9B	$4.8B	$21.8B	$29.5B
Net Margin	5.3%	9.1%	4.7%	3.5%	7.4%	1.2%	5.3%	5.9%
EPS (Diluted)	$387.00	$677.06	$319.01	$264.00	$627.00	$91.85	$414.66	$563.16
EBITDA	$52.2B	$63.4B	$62.9B	$39.2B	$66.6B	$29.6B	$35.9B	$60.3B
Shares Outstanding	52M	52M	52M	53M	52M	52M	52M	52M

009900.KS KSC