₩2,500.00 ($1.86)

+0.00 (+0.00%)

Weekly Expected Move ±3.8%

₩2312 ₩2406 ₩2500 ₩2594 ₩2688

KSC · Industrials · Engineering & Construction · Tech Score Sell · Power 40 · ₩94.6B mcap · 21M float · 0.405% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.74T +10.3% ▲

5Y CAGR: +2.1%

Gross Profit

$224.2B +26.4% ▲

5Y CAGR: +3.4%

Operating Income

$57.9B +82.3% ▲

5Y CAGR: -14.8%

Net Income

$15.2B -29.0% ▼

5Y CAGR: -32.7%

EPS (Diluted)

$167.55 -35.1% ▼

5Y CAGR: -33.0%

EBITDA

$78.2B +52.2% ▲

5Y CAGR: -7.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.48T	$1.47T	$1.57T	$1.58T	$1.74T
YoY Growth	-5.8%	-0.2%	+6.8%	+0.4%	+10.3%
Cost of Revenue	$1.29T	$1.33T	$1.42T	$1.40T	$1.52T
Gross Profit	$184.6B	$145.5B	$152.6B	$177.4B	$224.2B
Gross Margin	12.5%	9.9%	9.7%	11.2%	12.9%
R&D Expenses	$2.6B	$3.4B	$3.6B	$3.1B	$0
SG&A Expenses	$39.8B	$33.6B	$34.2B	$33.9B	$0
Operating Expenses	$105.5B	$91.2B	$101.9B	$119.6B	$166.3B
Operating Income	$78.6B	$85.3B	$50.7B	$31.8B	$57.9B
Operating Margin	5.3%	5.8%	3.2%	2.0%	3.3%
Interest Expense	$24.7B	$27.4B	$41.5B	$38.8B	$54.2B
Income Before Tax	$74.5B	$36.7B	$34.0B	$30.6B	$24.4B
Tax Expense	$1.3B	$11.5B	$3.4B	$9.2B	$9.2B
Net Income	$73.2B	$25.1B	$30.7B	$21.4B	$15.2B
Net Margin	5.0%	1.7%	2.0%	1.4%	0.9%
EPS (Diluted)	$834.32	$299.73	$370.10	$258.16	$167.55
EBITDA	$132.2B	$83.2B	$93.2B	$88.9B	$78.2B
Shares Outstanding	88M	84M	83M	83M	83M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$353.2B	$433.8B	$324.9B	$406.9B	$476.9B	$532.1B	$384.6B	$445.6B
Cost of Revenue	$317.0B	$380.3B	$290.0B	$359.7B	$415.1B	$452.4B	$330.6B	$389.4B
Gross Profit	$36.2B	$53.5B	$34.9B	$47.1B	$61.9B	$83.4B	$54.0B	$56.2B
Gross Margin	10.3%	12.3%	10.7%	11.6%	13.0%	15.7%	14.0%	12.6%
R&D Expenses	$0	$391M	$244M	$278M	$1.2B	$1.4B	$1.6B	$0
SG&A Expenses	$23.0B	$8.9B	$20.7B	$13.9B	$14.0B	$15.8B	$17.0B	$29.1B
Operating Expenses	$23.0B	$38.3B	$20.7B	$27.4B	$36.4B	$81.9B	$34.7B	$35.8B
Operating Income	$13.2B	$15.1B	$14.2B	$19.8B	$25.5B	$17.4B	$19.3B	$20.5B
Operating Margin	3.7%	3.5%	4.4%	4.9%	5.4%	3.3%	5.0%	4.6%
Interest Expense	$0	$9.0B	$14.5B	$11.7B	$14.3B	$13.7B	$12.4B	$13.5B
Income Before Tax	$10.5B	-$1.5B	$3.9B	$11.9B	$3.5B	$5.1B	$10.5B	$14.9B
Tax Expense	$5.1B	-$73M	$538M	$3.1B	$640M	$5.0B	$4.0B	$4.4B
Net Income	$5.4B	-$1.5B	$3.4B	$8.8B	$2.9B	$144M	$6.5B	$10.6B
Net Margin	1.5%	-0.3%	1.0%	2.2%	0.6%	0.0%	1.7%	2.4%
EPS (Diluted)	$65.36	$-17.57	$40.71	$106.00	$35.00	$-14.01	$63.00	$112.00
EBITDA	$13.2B	$12.7B	$40.2B	$28.8B	$22.8B	-$13.6B	$23.6B	$24.9B
Shares Outstanding	83M	83M	83M	83M	82M	83M	83M	38M

014790.KS KSC