₩2,070.00 ($1.54)

-40.00 (-1.90%)

Weekly Expected Move ±8.6%

₩1714 ₩1892 ₩2070 ₩2248 ₩2426

KSC · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 56 · ₩34.6B mcap · 8M float · 2.40% daily turnover

Analysis Technicals Weather Peers

Revenue

$46.6B -13.7% ▼

5Y CAGR: +4.7%

Gross Profit

$7.6B -20.4% ▼

5Y CAGR: +3.8%

Operating Income

$1.8B -54.0% ▼

5Y CAGR: -4.0%

Net Income

$1.6B -48.8% ▼

5Y CAGR: +0.1%

EPS (Diluted)

$138.17 -56.4% ▼

5Y CAGR: -3.0%

EBITDA

$3.4B -45.1% ▼

5Y CAGR: -3.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$53.1B	$52.7B	$54.5B	$54.0B	$46.6B
YoY Growth	+43.0%	-0.7%	+3.4%	-0.9%	-13.7%
Cost of Revenue	$43.7B	$44.3B	$45.1B	$44.5B	$39.0B
Gross Profit	$9.3B	$8.5B	$9.4B	$9.5B	$7.6B
Gross Margin	17.6%	16.0%	17.3%	17.7%	16.3%
R&D Expenses	$412M	$398M	$0	$0	$0
SG&A Expenses	$2.5B	$2.9B	$3.0B	$2.9B	$2.7B
Operating Expenses	$4.6B	$5.2B	$5.4B	$5.6B	$5.8B
Operating Income	$4.7B	$3.3B	$4.0B	$4.0B	$1.8B
Operating Margin	8.9%	6.2%	7.3%	7.3%	3.9%
Interest Expense	$164M	$150M	$148M	$113M	$98M
Income Before Tax	$4.5B	$3.3B	$4.0B	$4.0B	$2.1B
Tax Expense	$720M	-$179M	$311M	$835M	$493M
Net Income	$3.8B	$3.5B	$3.7B	$3.2B	$1.6B
Net Margin	7.2%	6.6%	6.7%	5.9%	3.5%
EPS (Diluted)	$380.21	$349.30	$366.36	$317.19	$138.17
EBITDA	$6.7B	$5.4B	$6.5B	$6.3B	$3.4B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$13.0B	$12.0B	$11.7B	$11.2B	$11.8B	$11.9B	$12.4B	$14.9B
Cost of Revenue	$10.8B	$10.2B	$10.0B	$9.4B	$9.7B	$10.1B	$10.6B	$11.7B
Gross Profit	$2.2B	$1.8B	$1.7B	$1.8B	$2.0B	$1.8B	$1.8B	$3.3B
Gross Margin	16.9%	15.1%	14.7%	16.1%	17.4%	15.4%	14.9%	21.9%
R&D Expenses	$0	$97M	$118M	$0	$0	$0	$148M	$145M
SG&A Expenses	$718M	-$350M	$1.4B	$656M	$707M	$644M	$786M	$705M
Operating Expenses	$1.3B	$1.5B	$1.4B	$1.3B	$1.4B	$1.4B	$1.6B	$1.5B
Operating Income	$854M	$346M	$320M	$452M	$617M	$437M	$290M	$1.8B
Operating Margin	6.6%	2.9%	2.7%	4.0%	5.2%	3.7%	2.3%	11.9%
Interest Expense	$30M	$25M	$27M	$52M	$75M	-$56M	$18M	$0
Income Before Tax	$833M	$365M	$664M	$350M	$566M	$534M	$300M	$1.7B
Tax Expense	$165M	$70M	$43M	$66M	$116M	$267M	$21M	$105M
Net Income	$668M	$294M	$621M	$284M	$450M	$267M	$278M	$1.6B
Net Margin	5.1%	2.4%	5.3%	2.5%	3.8%	2.2%	2.2%	10.6%
EPS (Diluted)	$67.00	$29.43	$62.10	$28.00	$45.00	$22.80	$16.67	$94.55
EBITDA	$1.4B	$827M	$2.1B	$791M	$1.0B	$836M	$679M	$2.2B
Shares Outstanding	10M	10M	10M	10M	10M	10M	17M	17M

010640.KS KSC