₩1,460.00 ($1.09)

+60.00 (+4.29%)

Weekly Expected Move ±3.9%

₩1345 ₩1402 ₩1460 ₩1518 ₩1575

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Strong Sell · Power 24 · ₩100.5B mcap · 20M float · 0.422% daily turnover

Analysis Technicals Weather Peers

Revenue

$753.9B +5.4% ▲

5Y CAGR: +6.1%

Gross Profit

$80.9B +9.2% ▲

5Y CAGR: +0.2%

Operating Income

-$5.0B +70.0% ▲

Net Income

-$9.3B +57.8% ▲

EPS (Diluted)

$-129.76 +59.5% ▲

EBITDA

$27.9B +89.5% ▲

5Y CAGR: -4.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$712.9B	$784.0B	$719.6B	$715.4B	$753.9B
YoY Growth	+26.8%	+10.0%	-8.2%	-0.6%	+5.4%
Cost of Revenue	$606.1B	$668.6B	$613.8B	$641.3B	$673.0B
Gross Profit	$106.8B	$115.4B	$105.8B	$74.1B	$80.9B
Gross Margin	15.0%	14.7%	14.7%	10.4%	10.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$43.2B	$48.4B	$44.5B	$50.1B	$0
Operating Expenses	$76.6B	$84.4B	$83.6B	$90.7B	$85.9B
Operating Income	$30.2B	$30.9B	$22.2B	-$16.6B	-$5.0B
Operating Margin	4.2%	3.9%	3.1%	-2.3%	-0.7%
Interest Expense	$2.7B	$4.7B	$7.5B	$13.3B	$11.6B
Income Before Tax	$27.4B	$26.1B	$13.9B	-$27.9B	-$11.1B
Tax Expense	$6.4B	$2.9B	$3.6B	-$7.4B	-$1.9B
Net Income	$17.0B	$17.4B	$5.0B	-$22.1B	-$9.3B
Net Margin	2.4%	2.2%	0.7%	-3.1%	-1.2%
EPS (Diluted)	$246.91	$253.33	$73.26	$-320.62	$-129.76
EBITDA	$55.7B	$57.4B	$48.9B	$14.7B	$27.9B
Shares Outstanding	69M	69M	69M	69M	71M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$179.5B	$190.6B	$185.0B	$188.1B	$197.8B	$183.0B	$187.1B	$212.3B
Cost of Revenue	$162.6B	$177.9B	$165.2B	$162.0B	$175.8B	$169.9B	$170.0B	$185.5B
Gross Profit	$17.0B	$12.7B	$19.8B	$26.1B	$22.0B	$13.0B	$17.1B	$26.8B
Gross Margin	9.4%	6.7%	10.7%	13.9%	11.1%	7.1%	9.1%	12.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$12.7B	$13.2B	$22.2B	$11.8B	$12.5B	$11.8B	$11.7B	$12.3B
Operating Expenses	$22.5B	$25.7B	$22.2B	$21.8B	$23.1B	$22.6B	$20.6B	$21.7B
Operating Income	-$5.5B	-$12.9B	-$2.3B	$4.3B	-$1.1B	-$5.8B	-$3.5B	$5.1B
Operating Margin	-3.1%	-6.8%	-1.3%	2.3%	-0.6%	-3.2%	-1.9%	2.4%
Interest Expense	$3.4B	$3.5B	$3.1B	$3.0B	$2.7B	$2.7B	$2.8B	$2.8B
Income Before Tax	-$10.3B	-$17.4B	-$5.3B	$1.4B	$1.0B	-$8.2B	-$6.2B	$2.0B
Tax Expense	-$1.8B	-$5.7B	-$1.3B	$303M	$65M	-$926M	-$1.5B	-$3.1B
Net Income	-$8.1B	-$12.3B	-$4.2B	$729M	$1.1B	-$6.9B	-$5.3B	$3.6B
Net Margin	-4.5%	-6.5%	-2.3%	0.4%	0.5%	-3.8%	-2.8%	1.7%
EPS (Diluted)	$-117.00	$-178.32	$-61.35	$10.58	$15.00	$-100.37	$-77.18	$51.87
EBITDA	$715M	-$6.0B	$28.0B	$12.8B	$12.2B	$2.5B	$5.0B	$13.1B
Shares Outstanding	69M	69M	69M	66M	71M	71M	69M	69M

011280.KS KSC