₩3,900.00 ($2.90)

+135.00 (+3.59%)

Weekly Expected Move ±2.2%

₩3726 ₩3813 ₩3900 ₩3987 ₩4074

KSC · Basic Materials · Construction Materials · Tech Score Neutral · Power 42 · ₩107.6B mcap · 15M float · 0.679% daily turnover

Analysis Technicals Weather Peers

Revenue

$385.9B +25.1% ▲

5Y CAGR: +18.5%

Gross Profit

$91.6B +5.8% ▲

5Y CAGR: +16.2%

Operating Income

$40.8B -3.4% ▼

5Y CAGR: +30.4%

Net Income

$23.9B -12.6% ▼

5Y CAGR: +38.9%

EPS (Diluted)

$866.00 -12.4% ▼

5Y CAGR: +39.0%

EBITDA

$40.8B -23.4% ▼

5Y CAGR: +12.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$195.2B	$345.1B	$294.2B	$308.6B	$385.9B
YoY Growth	+18.0%	+76.8%	-14.7%	+4.9%	+25.1%
Cost of Revenue	$139.3B	$271.8B	$208.4B	$222.0B	$294.4B
Gross Profit	$55.8B	$72.8B	$85.7B	$86.6B	$91.6B
Gross Margin	28.6%	21.1%	29.1%	28.1%	23.7%
R&D Expenses	$558M	$753M	$754M	$700M	$0
SG&A Expenses	$34.4B	$39.5B	$44.4B	$28.9B	$50.8B
Operating Expenses	$36.2B	$40.6B	$44.1B	$44.3B	$50.8B
Operating Income	$19.6B	$31.9B	$41.6B	$42.2B	$40.8B
Operating Margin	10.0%	9.3%	14.1%	13.7%	10.6%
Interest Expense	$538M	$1.1B	$1.5B	$907M	$7.2B
Income Before Tax	$21.9B	$29.5B	$43.3B	$43.2B	$40.1B
Tax Expense	$6.4B	$701M	$9.0B	$8.4B	$7.3B
Net Income	$9.3B	$23.5B	$24.0B	$27.3B	$23.9B
Net Margin	4.8%	6.8%	8.2%	8.9%	6.2%
EPS (Diluted)	$338.00	$850.36	$871.06	$989.05	$866.00
EBITDA	$29.9B	$38.9B	$53.4B	$53.2B	$40.8B
Shares Outstanding	28M	28M	28M	28M	28M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$80.9B	$68.2B	$69.6B	$111.9B	$102.2B	$102.2B	$103.3B	$119.5B
Cost of Revenue	$58.3B	$48.1B	$51.6B	$87.4B	$76.2B	$79.1B	$79.6B	$97.2B
Gross Profit	$22.6B	$20.1B	$17.9B	$24.5B	$26.0B	$23.1B	$23.6B	$22.4B
Gross Margin	27.9%	29.4%	25.8%	21.9%	25.5%	22.6%	22.9%	18.7%
R&D Expenses	$155M	$163M	$185M	$137M	$0	$232M	$189M	$184M
SG&A Expenses	$11.4B	$7.0B	$10.8B	$12.5B	$13.9B	$13.7B	$8.7B	$12.2B
Operating Expenses	$11.4B	$11.0B	$10.8B	$12.5B	$13.9B	$13.7B	$12.8B	$12.5B
Operating Income	$11.2B	$9.0B	$7.2B	$12.0B	$12.2B	$9.4B	$10.9B	$9.9B
Operating Margin	13.8%	13.3%	10.3%	10.7%	11.9%	9.2%	10.5%	8.3%
Interest Expense	-$5M	$149M	$225M	$1.1B	$981M	$1.6B	$941M	$1.0B
Income Before Tax	$11.3B	$8.2B	$9.8B	$9.6B	$13.3B	$7.3B	$16.4B	$10.4B
Tax Expense	$2.4B	$709M	$2.0B	$1.7B	$2.6B	$974M	$3.6B	$1.4B
Net Income	$6.9B	$6.7B	$6.4B	$6.1B	$7.5B	$3.9B	$9.9B	$6.5B
Net Margin	8.5%	9.9%	9.2%	5.4%	7.3%	3.8%	9.6%	5.4%
EPS (Diluted)	$250.00	$243.52	$233.02	$220.23	$271.00	$142.13	$357.66	$234.98
EBITDA	$13.5B	$10.8B	$9.5B	$27.7B	$15.4B	$9.4B	$13.8B	$12.8B
Shares Outstanding	28M	28M	28M	28M	28M	28M	28M	28M

014580.KS KSC