₩2,715.00 ($2.02)

+10.00 (+0.37%)

Weekly Expected Move ±4.0%

₩2500 ₩2607 ₩2715 ₩2823 ₩2930

KSC · Industrials · Integrated Freight & Logistics · Tech Score Strong Buy · Power 62 · ₩32.0B mcap · 6M float · 0.520% daily turnover

Analysis Technicals Weather Peers

Revenue

$629.8B -11.6% ▼

5Y CAGR: +0.5%

Gross Profit

$9.4B -52.2% ▼

5Y CAGR: -14.0%

Operating Income

-$3.6B -207.1% ▼

Net Income

-$13.8B -182.7% ▼

EPS (Diluted)

$-1173.40 -182.9% ▼

EBITDA

$28.2B -58.7% ▼

5Y CAGR: +4.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$776.3B	$858.1B	$668.4B	$712.3B	$629.8B
YoY Growth	+26.2%	+10.5%	-22.1%	+6.6%	-11.6%
Cost of Revenue	$749.8B	$826.6B	$646.0B	$692.6B	$620.4B
Gross Profit	$26.5B	$31.6B	$22.5B	$19.7B	$9.4B
Gross Margin	3.4%	3.7%	3.4%	2.8%	1.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.7B	$2.1B	$2.5B	$3.4B	$0
Operating Expenses	$20.8B	$11.7B	$13.7B	$16.3B	$13.1B
Operating Income	$5.7B	$19.9B	$8.7B	$3.4B	-$3.6B
Operating Margin	0.7%	2.3%	1.3%	0.5%	-0.6%
Interest Expense	$2.8B	$8.8B	$14.8B	$17.5B	$16.8B
Income Before Tax	$4.8B	$11.2B	-$17.8B	$22.5B	-$17.7B
Tax Expense	$910M	$2.6B	-$2.2B	$5.4B	-$3.0B
Net Income	$3.9B	$7.0B	-$16.3B	$16.7B	-$13.8B
Net Margin	0.5%	0.8%	-2.4%	2.4%	-2.2%
EPS (Diluted)	$326.26	$580.81	$-1380.96	$1415.15	$-1173.40
EBITDA	$27.3B	$43.7B	$23.1B	$68.4B	$28.2B
Shares Outstanding	12M	12M	12M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$187.0B	$164.7B	$156.1B	$160.3B	$160.7B	$151.1B	$154.5B	$153.4B
Cost of Revenue	$179.6B	$163.5B	$154.4B	$155.0B	$155.9B	$151.9B	$153.7B	$149.4B
Gross Profit	$7.4B	$1.2B	$1.7B	$5.3B	$4.8B	-$209M	$831M	$4.0B
Gross Margin	4.0%	0.7%	1.1%	3.3%	3.0%	-0.1%	0.5%	2.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$693M	$1.1B	$4.3B	$998M	$802M	$825M	$736M	$2.8B
Operating Expenses	$4.0B	$4.6B	$4.3B	$3.9B	$3.8B	$3.0B	$3.0B	$2.8B
Operating Income	$3.4B	-$3.4B	-$2.6B	$1.4B	$940M	-$3.4B	-$2.2B	$1.1B
Operating Margin	1.8%	-2.1%	-1.6%	0.9%	0.6%	-2.2%	-1.4%	0.7%
Interest Expense	$4.5B	$4.3B	$4.0B	$4.1B	$4.4B	$4.3B	$4.2B	$4.2B
Income Before Tax	-$1.5B	$27.2B	-$5.3B	-$3.2B	-$2.9B	-$6.3B	-$5.3B	-$1.9B
Tax Expense	-$375M	$6.3B	$556M	-$1.3B	-$272M	-$2.7B	-$1.1B	-$555M
Net Income	-$1.2B	$21.0B	-$5.7B	-$1.9B	-$2.4B	-$3.9B	-$4.0B	-$1.2B
Net Margin	-0.6%	12.7%	-3.6%	-1.2%	-1.5%	-2.6%	-2.6%	-0.8%
EPS (Diluted)	$-102.00	$1770.64	$-479.63	$-157.00	$-203.00	$-333.43	$-343.10	$-102.58
EBITDA	$10.5B	$38.0B	$9.8B	$8.7B	$9.7B	$4.8B	$5.9B	$9.2B
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	12M

014130.KS KSC