₩2,035.00 ($1.52)

+15.00 (+0.74%)

Weekly Expected Move ±9.1%

₩1665 ₩1850 ₩2035 ₩2220 ₩2405

KSC · Technology · Information Technology Services · Tech Score Buy · Power 64 · ₩388.7B mcap · 97M float · 0.979% daily turnover

Analysis Technicals Weather Peers

Revenue

$643.5B +9.5% ▲

5Y CAGR: +18.8%

Gross Profit

$96.6B +15.4% ▲

5Y CAGR: +8.9%

Operating Income

$41.6B +40.4% ▲

5Y CAGR: +9.1%

Net Income

$49.3B -46.6% ▼

5Y CAGR: +51.0%

EPS (Diluted)

$244.96 -49.3% ▼

5Y CAGR: +49.5%

EBITDA

$45.0B -65.9% ▼

5Y CAGR: +12.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$326.9B	$401.3B	$458.6B	$587.4B	$643.5B
YoY Growth	+20.0%	+22.8%	+14.3%	+28.1%	+9.5%
Cost of Revenue	$265.1B	$334.6B	$378.7B	$503.7B	$546.8B
Gross Profit	$61.8B	$66.8B	$79.9B	$83.7B	$96.6B
Gross Margin	18.9%	16.6%	17.4%	14.2%	15.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$16.9B	$18.1B	$17.0B	$20.2B	$0
Operating Expenses	$38.3B	$43.2B	$42.8B	$54.1B	$55.0B
Operating Income	$31.6B	$18.1B	$37.0B	$29.6B	$41.6B
Operating Margin	9.7%	4.5%	8.1%	5.0%	6.5%
Interest Expense	$4.8B	$4.2B	$3.8B	$14.6B	$14.4B
Income Before Tax	$28.1B	$11.1B	$25.7B	$110.8B	$57.5B
Tax Expense	$6.3B	$5.4B	$5.4B	$18.0B	$8.2B
Net Income	$21.7B	$5.7B	$20.3B	$92.3B	$49.3B
Net Margin	6.6%	1.4%	4.4%	15.7%	7.7%
EPS (Diluted)	$113.62	$29.91	$106.14	$483.22	$244.96
EBITDA	$35.7B	$31.1B	$36.1B	$131.9B	$45.0B
Shares Outstanding	191M	191M	191M	191M	201M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$138.0B	$177.0B	$141.9B	$150.1B	$159.3B	$192.1B	$166.8B	$230.0B
Cost of Revenue	$118.3B	$157.3B	$114.9B	$126.5B	$132.6B	$171.5B	$137.3B	$201.7B
Gross Profit	$19.7B	$19.7B	$27.0B	$23.6B	$26.7B	$20.6B	$29.5B	$28.3B
Gross Margin	14.3%	11.1%	19.0%	15.7%	16.7%	10.7%	17.7%	12.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$4.2B	$9.6B	$6.3B	$5.4B	$7.0B	$2.4B	$6.7B
Operating Expenses	$10.9B	$14.6B	$9.6B	$14.7B	$13.7B	$18.3B	$10.7B	$15.4B
Operating Income	$7.4B	$5.1B	$17.4B	$8.9B	$13.0B	$2.4B	$18.7B	$12.9B
Operating Margin	5.3%	2.9%	12.2%	5.9%	8.2%	1.2%	11.2%	5.6%
Interest Expense	$4.0B	$4.0B	$3.8B	$3.5B	$3.5B	$3.6B	$3.8B	$4.0B
Income Before Tax	$69.0B	$12.5B	$23.9B	$16.9B	$30.1B	-$13.4B	$36.2B	$30.0B
Tax Expense	$7.7B	$3.3B	$2.6B	$2.0B	$3.3B	$204M	$6.5B	$4.9B
Net Income	$61.3B	$8.9B	$21.3B	$14.9B	$26.6B	-$13.6B	$29.6B	$25.2B
Net Margin	44.5%	5.1%	15.0%	9.9%	16.7%	-7.1%	17.8%	10.9%
EPS (Diluted)	$304.04	$46.79	$111.00	$78.00	$140.00	$-67.08	$147.76	$132.00
EBITDA	$9.0B	$17.9B	$27.7B	$21.1B	$34.4B	$3.4B	$19.7B	$13.9B
Shares Outstanding	202M	191M	192M	191M	190M	201M	201M	201M

012030.KS KSC