₩3,820.00 ($2.84)

+15.00 (+0.39%)

Weekly Expected Move ±1.3%

₩3724 ₩3772 ₩3820 ₩3868 ₩3916

KSC · Consumer Cyclical · Auto - Parts · Tech Score Strong Sell · Power 33 · ₩72.9B mcap · 8M float · 0.649% daily turnover

Analysis Technicals Weather Peers

Revenue

$787.3B +8.3% ▲

5Y CAGR: +12.0%

Gross Profit

$128.3B +10.5% ▲

5Y CAGR: +19.7%

Operating Income

$24.2B +6.8% ▲

Net Income

$14.5B -5.4% ▼

EPS (Diluted)

$762.00 -5.6% ▼

EBITDA

$55.4B -5.9% ▼

5Y CAGR: +23.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$531.3B	$610.5B	$690.9B	$726.7B	$787.3B
YoY Growth	+19.2%	+14.9%	+13.2%	+5.2%	+8.3%
Cost of Revenue	$458.0B	$524.2B	$585.3B	$610.7B	$659.0B
Gross Profit	$73.4B	$86.3B	$105.6B	$116.1B	$128.3B
Gross Margin	13.8%	14.1%	15.3%	16.0%	16.3%
R&D Expenses	$9.1B	$10.4B	$14.5B	$17.6B	$19.4B
SG&A Expenses	$23.2B	$30.4B	$33.1B	$35.3B	$84.7B
Operating Expenses	$65.0B	$75.1B	$85.0B	$93.4B	$104.1B
Operating Income	$13.3B	$17.8B	$20.6B	$22.7B	$24.2B
Operating Margin	2.5%	2.9%	3.0%	3.1%	3.1%
Interest Expense	$3.3B	$5.3B	$9.4B	$9.4B	$9.7B
Income Before Tax	$13.2B	$13.3B	$13.6B	$20.5B	$19.4B
Tax Expense	$2.7B	$1.2B	$2.6B	$5.7B	$5.8B
Net Income	$9.8B	$11.8B	$11.5B	$15.4B	$14.5B
Net Margin	1.8%	1.9%	1.7%	2.1%	1.8%
EPS (Diluted)	$511.41	$621.05	$604.27	$807.00	$762.00
EBITDA	$44.4B	$48.5B	$51.8B	$58.8B	$55.4B
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$173.9B	$187.3B	$179.7B	$200.0B	$204.1B	$203.5B	$200.3B	$215.8B
Cost of Revenue	$149.0B	$153.7B	$151.4B	$167.0B	$170.0B	$170.5B	$167.1B	$178.1B
Gross Profit	$24.9B	$33.6B	$28.3B	$33.0B	$34.1B	$32.9B	$33.2B	$37.7B
Gross Margin	14.3%	17.9%	15.8%	16.5%	16.7%	16.2%	16.6%	17.5%
R&D Expenses	$0	$2.5B	$0	$4.0B	$6.0B	$2.9B	$7.4B	$7.6B
SG&A Expenses	$8.4B	$9.4B	$26.9B	$10.8B	$11.7B	$9.6B	$11.5B	$17.8B
Operating Expenses	$24.6B	$22.3B	$26.9B	$22.9B	$29.6B	$24.6B	$29.6B	$27.8B
Operating Income	$354M	$11.3B	$1.4B	$10.1B	$4.4B	$8.3B	$3.6B	$9.9B
Operating Margin	0.2%	6.0%	0.8%	5.1%	2.2%	4.1%	1.8%	4.6%
Interest Expense	$2.4B	$2.3B	$2.1B	$1.9B	$2.4B	$2.3B	$2.0B	$2.1B
Income Before Tax	-$4.0B	$11.8B	$2.7B	$4.7B	$4.9B	$7.1B	$5.2B	$9.7B
Tax Expense	-$496M	$3.1B	$87M	$1.8B	$2.1B	$1.8B	$1.4B	$1.5B
Net Income	-$3.3B	$9.1B	$2.8B	$3.0B	$3.1B	$5.6B	$4.3B	$8.3B
Net Margin	-1.9%	4.8%	1.5%	1.5%	1.5%	2.8%	2.1%	3.9%
EPS (Diluted)	$-172.00	$476.00	$145.81	$158.00	$165.00	$293.35	$225.11	$436.74
EBITDA	$5.7B	$21.7B	$35.8B	$14.2B	$15.1B	$16.5B	$11.7B	$18.6B
Shares Outstanding	19M	19M	19M	19M	19M	19M	19M	19M

013870.KS KSC