₩1,427.00 ($1.06)

-23.00 (-1.59%)

Weekly Expected Move ±3.7%

₩1321 ₩1374 ₩1427 ₩1480 ₩1533

KSC · Communication Services · Broadcasting · Tech Score Neutral · Power 42 · ₩39.3B mcap · 25M float · 0.375% daily turnover

Analysis Technicals Weather Peers

Revenue

$40.3B +24.2% ▲

5Y CAGR: +15.6%

Gross Profit

$15.1B +35.1% ▲

5Y CAGR: +39.3%

Operating Income

$4.0B +23.6% ▲

5Y CAGR: +23.7%

Net Income

$3.7B +28.4% ▲

5Y CAGR: +30.5%

EPS (Diluted)

$135.00 +28.4% ▲

5Y CAGR: +30.5%

EBITDA

$5.6B -17.6% ▼

5Y CAGR: +13.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$28.9B	$30.1B	$33.0B	$32.5B	$40.3B
YoY Growth	+47.9%	+4.1%	+9.5%	-1.4%	+24.2%
Cost of Revenue	$21.0B	$20.1B	$20.9B	$21.3B	$25.3B
Gross Profit	$7.9B	$10.0B	$12.1B	$11.2B	$15.1B
Gross Margin	27.3%	33.3%	36.6%	34.4%	37.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$3.1B	$3.7B	$3.7B	$11.1B
Operating Expenses	$4.4B	$5.9B	$7.5B	$7.9B	$11.1B
Operating Income	$3.5B	$4.2B	$4.6B	$3.2B	$4.0B
Operating Margin	11.9%	13.9%	13.9%	9.9%	9.9%
Interest Expense	$77M	$262M	$388M	$73M	$54M
Income Before Tax	$3.0B	$4.4B	$5.4B	$3.8B	$4.5B
Tax Expense	-$659M	-$223M	$2.7B	$897M	$787M
Net Income	$3.7B	$4.6B	$2.7B	$2.9B	$3.7B
Net Margin	12.7%	15.3%	8.1%	8.9%	9.2%
EPS (Diluted)	$133.64	$167.45	$97.07	$105.12	$135.00
EBITDA	$4.8B	$6.7B	$8.3B	$6.8B	$5.6B
Shares Outstanding	28M	28M	28M	28M	28M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.3B	$8.5B	$5.2B	$10.4B	$10.4B	$14.4B	$6.5B	$11.0B
Cost of Revenue	$4.6B	$5.5B	$2.9B	$6.3B	$6.5B	$9.5B	$3.9B	$6.5B
Gross Profit	$2.7B	$3.0B	$2.3B	$4.1B	$3.8B	$4.8B	$2.5B	$4.5B
Gross Margin	37.0%	35.3%	44.4%	39.4%	37.0%	33.7%	39.2%	41.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.0B	$865M	$2.3B	$1.4B	$1.5B	$1.2B	$1.4B	$2.7B
Operating Expenses	$2.1B	$2.0B	$2.3B	$2.7B	$2.7B	$3.4B	$2.5B	$2.8B
Operating Income	$594M	$965M	$11M	$1.4B	$1.1B	$1.5B	$71M	$1.7B
Operating Margin	8.2%	11.4%	0.2%	13.7%	10.5%	10.1%	1.1%	15.8%
Interest Expense	$17M	$14M	$12M	$8M	$11M	$23M	$20M	$20M
Income Before Tax	$630M	$1.1B	$409M	$1.4B	$1.2B	$1.5B	$375M	$1.8B
Tax Expense	$160M	$321M	-$60M	$497M	$199M	$150M	$307M	$425M
Net Income	$470M	$773M	$468M	$952M	$958M	$1.3B	$69M	$1.4B
Net Margin	6.5%	9.1%	9.0%	9.1%	9.3%	9.3%	1.1%	12.4%
EPS (Diluted)	$17.06	$28.05	$17.00	$35.00	$35.00	$49.00	$2.49	$49.66
EBITDA	$1.4B	$1.9B	$2.7B	$1.9B	$1.6B	$1.9B	$529M	$2.2B
Shares Outstanding	28M	28M	28M	27M	27M	27M	28M	28M

011420.KS KSC