₩1,200.00 ($0.89)

+4.00 (+0.33%)

Weekly Expected Move ±2.1%

₩1150 ₩1175 ₩1200 ₩1225 ₩1250

KSC · Industrials · Manufacturing - Metal Fabrication · Tech Score Buy · Power 52 · ₩91.6B mcap · 43M float · 4.97% daily turnover

Revenue

$1.47T +10.0% ▲

5Y CAGR: +9.5%

Gross Profit

$88.1B +33.2% ▲

5Y CAGR: +8.2%

Operating Income

$51.5B +64.4% ▲

5Y CAGR: +12.7%

Net Income

$2.1B -51.5% ▼

5Y CAGR: -20.1%

EPS (Diluted)

$27.87 -51.7% ▼

5Y CAGR: -20.0%

EBITDA

$59.8B +61.7% ▲

5Y CAGR: +13.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.28T	$1.44T	$1.32T	$1.34T	$1.47T
YoY Growth	+36.9%	+12.8%	-8.2%	+1.0%	+10.0%
Cost of Revenue	$1.17T	$1.39T	$1.29T	$1.27T	$1.38T
Gross Profit	$103.9B	$53.5B	$30.5B	$66.1B	$88.1B
Gross Margin	8.1%	3.7%	2.3%	4.9%	6.0%
R&D Expenses	$471M	$420M	$332M	$265M	$0
SG&A Expenses	$22.7B	$25.8B	$22.0B	$15.9B	$0
Operating Expenses	$43.6B	$61.1B	$39.8B	$34.7B	$36.5B
Operating Income	$61.5B	$9.1B	-$9.3B	$31.3B	$51.5B
Operating Margin	4.8%	0.6%	-0.7%	2.3%	3.5%
Interest Expense	$11.0B	$16.9B	$22.0B	$21.8B	$18.4B
Income Before Tax	$29.3B	$5.1B	-$30.0B	$6.4B	$631M
Tax Expense	$3.1B	$1.4B	-$4.9B	$2.8B	-$2.7B
Net Income	$26.0B	$3.7B	-$19.4B	$4.4B	$2.1B
Net Margin	2.0%	0.3%	-1.5%	0.3%	0.1%
EPS (Diluted)	$338.44	$48.44	$-254.32	$57.68	$27.87
EBITDA	$52.3B	$33.1B	$194M	$37.0B	$59.8B
Shares Outstanding	77M	76M	76M	76M	91M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$315.0B	$320.3B	$372.4B	$338.0B	$358.9B	$400.9B	$429.1B	$496.8B
Cost of Revenue	$309.3B	$305.0B	$349.5B	$330.5B	$342.1B	$361.1B	$393.7B	$459.9B
Gross Profit	$5.7B	$15.3B	$22.9B	$7.5B	$16.7B	$39.8B	$35.5B	$36.8B
Gross Margin	1.8%	4.8%	6.1%	2.2%	4.7%	9.9%	8.3%	7.4%
R&D Expenses	$67M	$81M	$69M	$0	$73M	$72M	$817M	$708M
SG&A Expenses	$3.8B	$3.4B	$3.7B	$8.4B	$4.6B	$3.4B	$6.4B	$13.6B
Operating Expenses	$8.2B	$9.0B	$8.3B	$8.4B	$9.1B	$9.6B	$11.7B	$14.4B
Operating Income	-$2.5B	$6.3B	$14.6B	-$854M	$7.7B	$30.2B	$23.8B	$22.4B
Operating Margin	-0.8%	2.0%	3.9%	-0.3%	2.1%	7.5%	5.6%	4.5%
Interest Expense	$5.7B	$5.3B	$4.9B	$4.4B	$4.5B	$4.5B	$5.2B	$5.5B
Income Before Tax	-$2.4B	$3.8B	$4.6B	-$1.5B	-$2.0B	-$409M	$20.0B	$10.8B
Tax Expense	-$1.1B	$2.7B	$720M	$155M	-$653M	-$2.9B	$5.3B	$1.9B
Net Income	-$685M	$1.2B	$3.5B	-$1.7B	-$1.0B	$1.3B	$13.9B	$8.3B
Net Margin	-0.2%	0.4%	0.9%	-0.5%	-0.3%	0.3%	3.3%	1.7%
EPS (Diluted)	$-9.00	$15.49	$45.61	$-22.48	$-13.00	$17.66	$168.88	$93.12
EBITDA	$5.5B	$11.2B	$11.6B	$9.6B	$4.6B	$32.2B	$25.9B	$24.6B
Shares Outstanding	76M	76M	76M	76M	77M	90M	83M	91M

012800.KS KSC