Also trades as: 014910.KS (KSC) · $vol 4M

₩5,170.00 ($3.84)

+275.00 (+5.62%)

Weekly Expected Move ±6.4%

₩4510 ₩4840 ₩5170 ₩5500 ₩5830

KSC · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 67 · ₩27.6B mcap · 4M float · 0.594% daily turnover

Analysis Technicals Weather Peers

Revenue

$53.7B +11.8% ▲

5Y CAGR: +7.2%

Gross Profit

$8.9B +4.7% ▲

5Y CAGR: +13.5%

Operating Income

$1.7B +53.2% ▲

Net Income

$2.0B -26.0% ▼

EPS (Diluted)

$93.31 -26.5% ▼

EBITDA

$3.8B -5.4% ▼

5Y CAGR: +24.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$49.3B	$50.0B	$45.1B	$48.1B	$53.7B
YoY Growth	+30.3%	+1.3%	-9.8%	+6.7%	+11.8%
Cost of Revenue	$40.0B	$41.1B	$38.5B	$39.6B	$44.8B
Gross Profit	$9.3B	$8.9B	$6.5B	$8.5B	$8.9B
Gross Margin	18.9%	17.8%	14.5%	17.7%	16.5%
R&D Expenses	$407M	$573M	$490M	$399M	$0
SG&A Expenses	$2.4B	$2.8B	$2.3B	$3.0B	$0
Operating Expenses	$5.9B	$6.4B	$6.0B	$7.4B	$7.2B
Operating Income	$3.4B	$3.4B	$514M	$1.1B	$1.7B
Operating Margin	7.0%	6.7%	1.1%	2.3%	3.1%
Interest Expense	$517M	$1.6B	$843M	$348M	$229M
Income Before Tax	$3.5B	$2.7B	-$1.3B	$2.8B	$2.3B
Tax Expense	$511M	$619M	$352M	$78M	$253M
Net Income	$2.9B	$2.0B	-$1.6B	$2.7B	$2.0B
Net Margin	5.9%	4.1%	-3.7%	5.6%	3.7%
EPS (Diluted)	$154.69	$91.03	$-83.00	$127.00	$93.31
EBITDA	$6.0B	$6.3B	$1.3B	$4.1B	$3.8B
Shares Outstanding	19M	25M	20M	21M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$13.8B	$9.2B	$13.5B	$14.6B	$11.5B	$14.2B	$13.9B	$17.4B
Cost of Revenue	$11.7B	$7.4B	$10.7B	$12.1B	$9.7B	$12.2B	$11.2B	$14.1B
Gross Profit	$2.1B	$1.9B	$2.7B	$2.4B	$1.8B	$2.0B	$2.6B	$3.3B
Gross Margin	15.3%	20.3%	20.3%	16.6%	15.5%	13.8%	19.0%	19.0%
R&D Expenses	$0	$107M	$93M	$114M	$97M	$69M	$151M	$138M
SG&A Expenses	$799M	$792M	$923M	$827M	$703M	$797M	$863M	$1.0B
Operating Expenses	$2.0B	$1.9B	$2.0B	$1.9B	$1.8B	$1.6B	$2.0B	$2.3B
Operating Income	$73M	$1M	$757M	$548M	-$377K	$385M	$675M	$984M
Operating Margin	0.5%	0.0%	5.6%	3.8%	-0.0%	2.7%	4.9%	5.6%
Interest Expense	$232M	-$109M	$73M	$60M	$61M	$35M	$39M	$41M
Income Before Tax	-$432M	$821M	$957M	$216M	$727M	$373M	$838M	$1.6B
Tax Expense	-$217K	$56M	$87M	$128M	$36M	$1M	$107M	$96M
Net Income	-$433M	$1.4B	$864M	$85M	$686M	$368M	$723M	$1.5B
Net Margin	-3.1%	14.9%	6.4%	0.6%	6.0%	2.6%	5.2%	8.4%
EPS (Diluted)	$-18.00	$57.34	$40.00	$4.00	$33.00	$16.31	$33.24	$68.00
EBITDA	$11M	$2.1B	$1.5B	$828M	$1.4B	$916M	$1.2B	$1.5B
Shares Outstanding	24M	23M	22M	21M	21M	23M	22M	22M

014915.KS KSC