₩43,450.00 ($32.32)

-350.00 (-0.80%)

Weekly Expected Move ±5.6%

₩38622 ₩41036 ₩43450 ₩45864 ₩48278

KSC · Utilities · Regulated Gas · Tech Score Strong Sell · Power 29 · ₩94.7B mcap · 935284 float · 1.08% daily turnover

Analysis Technicals Weather Peers

Revenue

$265.0B -9.8% ▼

5Y CAGR: -3.1%

Gross Profit

$36.4B -31.1% ▼

5Y CAGR: -3.2%

Operating Income

$7.6B -68.8% ▼

5Y CAGR: -17.1%

Net Income

$18.5B -14.7% ▼

5Y CAGR: +3.9%

EPS (Diluted)

$8482.00 -14.7% ▼

5Y CAGR: +4.0%

EBITDA

$20.1B -52.4% ▼

5Y CAGR: -4.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$298.5B	$275.5B	$312.5B	$293.7B	$265.0B
YoY Growth	-3.9%	-7.7%	+13.4%	-6.0%	-9.8%
Cost of Revenue	$260.0B	$237.4B	$265.0B	$240.9B	$228.5B
Gross Profit	$38.4B	$38.2B	$47.6B	$52.8B	$36.4B
Gross Margin	12.9%	13.9%	15.2%	18.0%	13.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$8.4B	$8.0B	$8.6B	$9.6B	$0
Operating Expenses	$24.2B	$23.4B	$23.3B	$28.4B	$28.8B
Operating Income	$21.1B	$14.7B	$24.3B	$24.4B	$7.6B
Operating Margin	7.1%	5.3%	7.8%	8.3%	2.9%
Interest Expense	$2.5B	$1.9B	$2.1B	$1.8B	$1.2B
Income Before Tax	$16.3B	$16.1B	$24.8B	$26.5B	$22.4B
Tax Expense	$2.3B	$6.8B	$4.6B	$3.4B	$3.6B
Net Income	$14.6B	$9.4B	$19.9B	$21.7B	$18.5B
Net Margin	4.9%	3.4%	6.4%	7.4%	7.0%
EPS (Diluted)	$6713.77	$4291.41	$9133.28	$9940.00	$8482.00
EBITDA	$22.0B	$22.3B	$32.3B	$42.2B	$20.1B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$63.8B	$82.6B	$66.5B	$51.8B	$61.1B	$85.6B	$48.0B	$60.0B
Cost of Revenue	$59.4B	$49.8B	$57.3B	$46.8B	$56.5B	$67.8B	$45.9B	$58.9B
Gross Profit	$4.4B	$32.8B	$9.1B	$4.9B	$4.5B	$17.8B	$2.1B	$1.1B
Gross Margin	6.9%	39.7%	13.7%	9.6%	7.5%	20.8%	4.4%	1.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.7B	$2.3B	$6.9B	$1.6B	$2.5B	$2.9B	$2.3B	$6.3B
Operating Expenses	$7.5B	$7.0B	$6.9B	$6.2B	$7.5B	$8.2B	$6.6B	$6.4B
Operating Income	-$3.1B	$25.7B	$2.2B	-$1.3B	-$2.9B	$20.8B	-$4.5B	-$5.3B
Operating Margin	-4.9%	31.1%	3.3%	-2.4%	-4.8%	24.3%	-9.5%	-8.9%
Interest Expense	$437M	$379M	$318M	$313M	$287M	$274M	$268M	$260M
Income Before Tax	-$2.8B	$26.2B	$3.3B	-$172M	-$2.5B	$21.9B	$3.1B	-$1.8B
Tax Expense	-$530M	$4.6B	-$837M	-$421M	-$186M	$5.1B	$266M	-$2.4B
Net Income	-$2.6B	$21.5B	$4.1B	$178M	-$2.4B	$16.6B	$3.0B	$721M
Net Margin	-4.1%	26.1%	6.2%	0.3%	-3.9%	19.4%	6.3%	1.2%
EPS (Diluted)	$-1189.00	$9876.51	$1878.38	$82.00	$-1086.00	$7607.85	$1378.60	$330.72
EBITDA	$1.2B	$30.2B	$12.5B	$3.6B	$1.2B	$2.8B	-$1.0B	$94M
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

012320.KS KSC