Also trades as: 011780.KS (KSC) · $vol 9M

₩49,550.00 ($36.89)

+200.00 (+0.41%)

Weekly Expected Move ±2.8%

₩46786 ₩48168 ₩49550 ₩50932 ₩52314

KSC · Basic Materials · Chemicals - Specialty · Tech Score Strong Sell · Power 31 · ₩2.61T mcap · 51M float · 0.010% daily turnover

Analysis Technicals Weather Peers

Revenue

$6.92T -3.4% ▼

5Y CAGR: +7.5%

Gross Profit

$590.0B +0.8% ▲

5Y CAGR: -9.1%

Operating Income

$264.8B -2.9% ▼

5Y CAGR: -18.6%

Net Income

$292.2B -16.2% ▼

5Y CAGR: -12.9%

EPS (Diluted)

$11311.00 -15.5% ▼

5Y CAGR: -10.8%

EBITDA

$582.3B -6.5% ▼

5Y CAGR: -8.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.46T	$7.98T	$6.32T	$7.16T	$6.92T
YoY Growth	+75.9%	-5.7%	-20.7%	+13.2%	-3.4%
Cost of Revenue	$5.76T	$6.55T	$5.68T	$6.57T	$6.33T
Gross Profit	$2.70T	$1.43T	$644.3B	$585.6B	$590.0B
Gross Margin	31.9%	17.9%	10.2%	8.2%	8.5%
R&D Expenses	$54.4B	$58.1B	$61.9B	$64.1B	$0
SG&A Expenses	$99.1B	$97.6B	$205.8B	$104.4B	$113.0B
Operating Expenses	$291.1B	$279.1B	$267.7B	$312.8B	$325.1B
Operating Income	$2.41T	$1.15T	$376.6B	$272.8B	$264.8B
Operating Margin	28.4%	14.4%	6.0%	3.8%	3.8%
Interest Expense	$27.2B	$27.0B	$30.3B	$33.4B	$43.5B
Income Before Tax	$2.62T	$1.25T	$485.1B	$407.6B	$348.8B
Tax Expense	$652.5B	$234.3B	$38.0B	$59.0B	$57.9B
Net Income	$1.97T	$1.02T	$446.8B	$348.6B	$292.2B
Net Margin	23.2%	12.8%	7.1%	4.9%	4.2%
EPS (Diluted)	$70431.00	$37153.00	$16759.00	$13393.00	$11311.00
EBITDA	$2.66T	$1.40T	$655.5B	$622.8B	$582.3B
Shares Outstanding	28M	27M	27M	26M	26M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.83T	$1.81T	$1.91T	$1.77T	$1.64T	$1.59T	$1.78T	$2.27T
Cost of Revenue	$1.69T	$1.71T	$1.71T	$1.64T	$1.48T	$1.49T	$1.65T	$1.84T
Gross Profit	$141.9B	$100.9B	$194.2B	$137.4B	$163.8B	$94.5B	$132.2B	$428.9B
Gross Margin	7.8%	5.6%	10.2%	7.8%	10.0%	5.9%	7.4%	18.9%
R&D Expenses	$16.1B	$21.6B	$13.2B	$12.6B	$15.4B	$24.3B	$14.8B	$0
SG&A Expenses	$27.0B	$22.5B	$27.8B	$29.9B	$29.8B	$25.5B	$28.3B	$32.3B
Operating Expenses	$76.8B	$90.9B	$73.6B	$72.2B	$79.4B	$100.0B	$72.8B	$90.0B
Operating Income	$65.1B	$10.0B	$120.6B	$65.2B	$84.4B	-$5.4B	$59.4B	$339.0B
Operating Margin	3.6%	0.6%	6.3%	3.7%	5.1%	-0.3%	3.3%	14.9%
Interest Expense	$9.5B	$10.3B	$9.8B	$11.9B	$11.9B	$9.9B	$10.8B	$10.5B
Income Before Tax	$61.6B	$69.9B	$157.3B	$67.5B	$128.4B	-$4.4B	$117.8B	$388.0B
Tax Expense	$8.5B	$8.5B	$32.4B	$9.8B	$21.5B	-$5.8B	$21.5B	$87.6B
Net Income	$53.1B	$61.4B	$125.0B	$57.7B	$106.9B	$1.4B	$96.3B	$300.4B
Net Margin	2.9%	3.4%	6.5%	3.3%	6.5%	0.1%	5.4%	13.2%
EPS (Diluted)	$2041.00	$2443.71	$4238.17	$2234.00	$4180.00	$55.66	$3765.00	$11780.00
EBITDA	$140.1B	$120.0B	$195.3B	$218.6B	$221.3B	-$52.9B	$140.4B	$420.0B
Shares Outstanding	26M	26M	29M	29M	26M	26M	29M	28M

011785.KS KSC