₩25,100.00 ($18.52)

-50.00 (-0.20%)

Weekly Expected Move ±3.4%

₩23407 ₩24254 ₩25100 ₩25946 ₩26793

KSC · Industrials · Industrial - Distribution · Tech Score Sell · Power 38 · ₩301.5B mcap · 6M float · 0.588% daily turnover

Revenue

$7.55T +8.0% ▲

5Y CAGR: +21.3%

Gross Profit

$275.4B +10.9% ▲

5Y CAGR: +21.8%

Operating Income

$120.4B -9.8% ▼

5Y CAGR: +11.8%

Net Income

$86.8B -28.3% ▼

5Y CAGR: +12.0%

EPS (Diluted)

$7226.32 -28.3% ▼

5Y CAGR: +12.7%

EBITDA

$136.0B -26.4% ▼

5Y CAGR: +27.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.78T	$6.13T	$6.58T	$7.00T	$7.55T
YoY Growth	+31.3%	+62.0%	+7.4%	+6.3%	+8.0%
Cost of Revenue	$3.67T	$5.97T	$6.38T	$6.75T	$7.28T
Gross Profit	$111.1B	$158.7B	$199.6B	$248.5B	$275.4B
Gross Margin	2.9%	2.6%	3.0%	3.6%	3.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$21.4B	$29.1B	$34.0B	$38.9B	$0
Operating Expenses	$74.2B	$92.1B	$92.3B	$114.9B	$155.0B
Operating Income	$71.2B	$138.3B	$107.3B	$133.5B	$120.4B
Operating Margin	1.9%	2.3%	1.6%	1.9%	1.6%
Interest Expense	$13.1B	$19.6B	$24.0B	$30.2B	$43.5B
Income Before Tax	$56.2B	$90.5B	$109.4B	$152.5B	$75.3B
Tax Expense	$18.2B	$11.9B	$26.0B	$31.5B	-$11.5B
Net Income	$37.8B	$78.7B	$83.7B	$121.1B	$86.8B
Net Margin	1.0%	1.3%	1.3%	1.7%	1.1%
EPS (Diluted)	$3146.26	$6553.60	$6967.56	$10080.00	$7226.32
EBITDA	$41.3B	$49.5B	$140.8B	$184.7B	$136.0B
Shares Outstanding	12M	12M	12M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.81T	$1.85T	$1.86T	$1.92T	$1.89T	$1.89T	$2.07T	$2.82T
Cost of Revenue	$1.74T	$1.78T	$1.79T	$1.85T	$1.82T	$1.81T	$1.99T	$2.71T
Gross Profit	$64.6B	$66.5B	$67.9B	$69.9B	$70.2B	$75.7B	$84.9B	$106.3B
Gross Margin	3.6%	3.6%	3.7%	3.6%	3.7%	4.0%	4.1%	3.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9.7B	$10.6B	$1.82T	$13.0B	$11.0B	$14.0B	$13.2B	$41.0B
Operating Expenses	$27.5B	$34.7B	$31.0B	$35.3B	$34.8B	$66.3B	$42.3B	$44.6B
Operating Income	$37.2B	$31.8B	$36.9B	$34.6B	$35.4B	$9.4B	$42.7B	$61.7B
Operating Margin	2.1%	1.7%	2.0%	1.8%	1.9%	0.5%	2.1%	2.2%
Interest Expense	$8.1B	$6.5B	$6.6B	$11.3B	$13.9B	$11.7B	$9.3B	$12.2B
Income Before Tax	$53.3B	$23.5B	$29.2B	$18.5B	$26.8B	$709M	$36.4B	$52.8B
Tax Expense	$13.6B	$7.7B	$5.4B	$2.7B	$5.9B	-$25.5B	$25.4B	$12.5B
Net Income	$39.7B	$15.7B	$23.8B	$15.4B	$20.8B	$26.7B	$11.1B	$40.3B
Net Margin	2.2%	0.9%	1.3%	0.8%	1.1%	1.4%	0.5%	1.4%
EPS (Diluted)	$3000.61	$1187.61	$1987.00	$1284.00	$1731.00	$2224.40	$922.00	$3350.00
EBITDA	$37.2B	$32.0B	$36.9B	$33.7B	$44.4B	$21.8B	$47.5B	$67.6B
Shares Outstanding	13M	12M	13M	12M	12M	12M	13M	13M

011760.KS KSC