₩3,390.00 ($2.52)

+40.00 (+1.19%)

Weekly Expected Move ±2.9%

₩3194 ₩3292 ₩3390 ₩3488 ₩3586

KSC · Industrials · Industrial - Specialties · Tech Score Buy · Power 61 · ₩138.5B mcap · 27M float · 2.59% daily turnover

Revenue

$379.7B +1.5% ▲

5Y CAGR: +2.9%

Gross Profit

$74.8B -11.1% ▼

5Y CAGR: +1.8%

Operating Income

$18.8B -13.6% ▼

5Y CAGR: +95.1%

Net Income

$5.6B -63.2% ▼

EPS (Diluted)

$134.10 -63.8% ▼

EBITDA

$44.5B -8.9% ▼

5Y CAGR: +18.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$403.3B	$402.6B	$345.4B	$374.2B	$379.7B
YoY Growth	+22.5%	-0.2%	-14.2%	+8.3%	+1.5%
Cost of Revenue	$301.4B	$298.8B	$287.7B	$290.2B	$304.9B
Gross Profit	$101.9B	$103.8B	$57.7B	$84.1B	$74.8B
Gross Margin	25.3%	25.8%	16.7%	22.5%	19.7%
R&D Expenses	$11.0B	$11.4B	$10.5B	$0	$0
SG&A Expenses	$37.4B	$38.1B	$28.8B	$28.9B	$0
Operating Expenses	$73.6B	$75.8B	$59.9B	$59.9B	$56.0B
Operating Income	$28.4B	$28.1B	-$2.2B	$21.7B	$18.8B
Operating Margin	7.0%	7.0%	-0.7%	5.8%	4.9%
Interest Expense	$4.3B	$6.3B	$10.4B	$9.4B	$8.8B
Income Before Tax	$32.2B	$24.2B	-$19.1B	$18.5B	$7.0B
Tax Expense	$5.0B	$7.0B	-$9.4B	$2.3B	$1.4B
Net Income	$24.4B	$14.3B	-$10.7B	$15.3B	$5.6B
Net Margin	6.0%	3.6%	-3.1%	4.1%	1.5%
EPS (Diluted)	$587.56	$345.34	$-258.71	$370.00	$134.10
EBITDA	$54.4B	$52.0B	$24.3B	$48.9B	$44.5B
Shares Outstanding	41M	42M	42M	41M	41M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$92.7B	$91.8B	$99.4B	$100.3B	$90.7B	$89.2B	$107.9B	$119.0B
Cost of Revenue	$73.4B	$70.9B	$78.0B	$79.3B	$74.1B	$71.4B	$84.9B	$88.7B
Gross Profit	$19.2B	$20.9B	$21.5B	$21.1B	$16.6B	$15.7B	$22.9B	$30.2B
Gross Margin	20.8%	22.8%	21.6%	21.0%	18.3%	17.6%	21.3%	25.4%
R&D Expenses	$0	$0	$2.8B	$92M	$168K	$3.5B	$2.7B	$2.8B
SG&A Expenses	$13.9B	$8.2B	$8.1B	$7.2B	$7.2B	$7.1B	$8.0B	$8.5B
Operating Expenses	$13.9B	$14.7B	$16.1B	$15.6B	$15.3B	$11.0B	$16.4B	$16.9B
Operating Income	$5.3B	$6.2B	$5.3B	$5.4B	$1.2B	$6.8B	$6.5B	$13.3B
Operating Margin	5.7%	6.8%	5.4%	5.4%	1.4%	7.6%	6.0%	11.2%
Interest Expense	$2.2B	$2.4B	$2.2B	$2.3B	$2.3B	$2.1B	$2.2B	$2.3B
Income Before Tax	$684M	$6.3B	$3.4B	-$1.2B	$1.3B	$3.6B	$6.9B	$13.4B
Tax Expense	$335M	$1.2B	$639M	$680M	$27M	$26M	$1.3B	$3.0B
Net Income	$191M	$5.6B	$2.5B	-$1.9B	$1.5B	$3.5B	$5.2B	$10.0B
Net Margin	0.2%	6.1%	2.5%	-1.9%	1.6%	4.0%	4.8%	8.4%
EPS (Diluted)	$5.00	$134.14	$61.00	$-45.00	$35.00	$84.96	$126.97	$244.23
EBITDA	$8.9B	$15.4B	$11.8B	$7.4B	$9.9B	$15.4B	$12.5B	$19.5B
Shares Outstanding	38M	41M	41M	41M	41M	41M	41M	41M

012610.KS KSC