₩655.00

Last traded 2026-09-23 — delisted

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Strong Sell · Power 38 · ₩67.5B mcap · 45M float · 2.05% daily turnover

Analysis Technicals Weather Peers

Revenue

$283.7B +1.0% ▲

5Y CAGR: +1.7%

Gross Profit

$31.0B +1.6% ▲

5Y CAGR: -1.5%

Operating Income

$882M -4.5% ▼

5Y CAGR: -28.5%

Net Income

$1.5B +4782.8% ▲

5Y CAGR: -14.7%

EPS (Diluted)

$13.81 +4161.8% ▲

5Y CAGR: -15.5%

EBITDA

$8.9B +10.2% ▲

5Y CAGR: -10.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$322.6B	$302.6B	$283.5B	$280.8B	$283.7B
YoY Growth	+23.7%	-6.2%	-6.3%	-0.9%	+1.0%
Cost of Revenue	$279.2B	$262.8B	$243.6B	$250.3B	$252.7B
Gross Profit	$43.4B	$39.7B	$39.8B	$30.5B	$31.0B
Gross Margin	13.5%	13.1%	14.0%	10.9%	10.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$18.0B	$15.0B	$15.7B	$15.6B	$0
Operating Expenses	$30.8B	$27.8B	$28.6B	$29.6B	$30.1B
Operating Income	$12.2B	$11.9B	$11.2B	$923M	$882M
Operating Margin	3.8%	3.9%	4.0%	0.3%	0.3%
Interest Expense	$837M	$1.8B	$1.2B	$207M	$726M
Income Before Tax	$13.4B	$16.5B	$10.9B	-$2M	$1.4B
Tax Expense	$3.3B	$4.4B	$3.0B	$30M	-$126M
Net Income	$10.0B	$12.9B	$7.9B	-$32M	$1.5B
Net Margin	3.1%	4.2%	2.8%	-0.0%	0.5%
EPS (Diluted)	$95.58	$130.52	$82.44	$-0.34	$13.81
EBITDA	$21.0B	$25.8B	$20.6B	$8.1B	$8.9B
Shares Outstanding	110M	109M	96M	95M	108M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$69.5B	$72.3B	$70.4B	$71.2B	$74.6B	$67.4B	$67.4B	$80.0B
Cost of Revenue	$62.8B	$67.9B	$63.4B	$61.8B	$65.3B	$61.8B	$62.5B	$69.4B
Gross Profit	$6.7B	$4.3B	$6.9B	$9.4B	$9.3B	$5.7B	$4.9B	$10.6B
Gross Margin	9.7%	6.0%	9.9%	13.2%	12.5%	8.4%	7.2%	13.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7.1B	$4.1B	$7.2B	$4.0B	$4.1B	$4.0B	$3.9B	$8.0B
Operating Expenses	$7.1B	$7.9B	$7.2B	$7.4B	$7.7B	$8.2B	$7.1B	$8.1B
Operating Income	-$400M	-$3.6B	-$272M	$2.0B	$1.6B	-$2.4B	-$2.2B	$2.5B
Operating Margin	-0.6%	-4.9%	-0.4%	2.8%	2.1%	-3.6%	-3.3%	3.2%
Interest Expense	$42M	$109M	$130M	$221M	$217M	$157M	$216M	$296M
Income Before Tax	-$1.3B	-$5.1B	-$211M	$2.3B	$1.8B	-$2.6B	-$2.4B	$2.4B
Tax Expense	-$259M	-$1.1B	-$95M	$627M	-$133M	-$525M	-$240M	$463M
Net Income	-$1.1B	-$4.0B	-$116M	$1.7B	$2.0B	-$2.0B	-$2.1B	$2.0B
Net Margin	-1.6%	-5.5%	-0.2%	2.4%	2.6%	-3.0%	-3.2%	2.4%
EPS (Diluted)	$-11.44	$-41.56	$-1.16	$16.00	$19.00	$-18.83	$-20.79	$18.96
EBITDA	$669M	-$3.0B	$9.0B	$4.5B	$4.1B	-$281M	$51M	$4.8B
Shares Outstanding	95M	95M	100M	106M	103M	108M	103M	103M

014160.KS KSC