₩14,770.00 ($11.00)

+80.00 (+0.54%)

Weekly Expected Move ±2.3%

₩14098 ₩14434 ₩14770 ₩15106 ₩15442

KSC · Utilities · Regulated Gas · Tech Score Buy · Power 55 · ₩327.8B mcap · 5M float · 0.632% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.33T +14.4% ▲

5Y CAGR: +3.4%

Gross Profit

$229.2B +41.6% ▲

5Y CAGR: +9.0%

Operating Income

$111.7B +360.3% ▲

5Y CAGR: +21.9%

Net Income

$86.7B +198.6% ▲

EPS (Diluted)

$19182.00 +182.8% ▲

EBITDA

$144.3B +166.2% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.27T	$1.47T	$1.43T	$1.16T	$1.33T
YoY Growth	+12.9%	+16.2%	-2.8%	-18.9%	+14.4%
Cost of Revenue	$1.10T	$1.33T	$1.25T	$998.4B	$1.10T
Gross Profit	$163.6B	$146.0B	$180.6B	$161.9B	$229.2B
Gross Margin	12.9%	9.9%	12.6%	14.0%	17.3%
R&D Expenses	$1.5B	$1.2B	$971M	$990M	$0
SG&A Expenses	$45.3B	$49.5B	$51.1B	$53.6B	$55.6B
Operating Expenses	$117.2B	$145.9B	$123.6B	$137.6B	$117.5B
Operating Income	$77.0B	$9.3B	$57.5B	$24.3B	$111.7B
Operating Margin	6.1%	0.6%	4.0%	2.1%	8.4%
Interest Expense	$11.1B	$10.5B	$10.2B	$8.4B	$11.0B
Income Before Tax	$54.4B	-$6.9B	$52.9B	$12.9B	$104.3B
Tax Expense	$35.6B	$997M	$16.2B	$4.3B	$17.6B
Net Income	$21.6B	-$7.9B	$23.6B	$29.0B	$86.7B
Net Margin	1.7%	-0.5%	1.7%	2.5%	6.5%
EPS (Diluted)	$5064.82	$-1841.49	$5540.99	$6784.07	$19182.00
EBITDA	$102.9B	$40.1B	$98.3B	$54.2B	$144.3B
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$123.8B	$379.1B	$532.6B	$247.1B	$150.3B	$397.6B	$572.0B	$193.7B
Cost of Revenue	$105.3B	$336.4B	$474.4B	$161.8B	$108.6B	$353.6B	$465.8B	$155.0B
Gross Profit	$18.5B	$42.7B	$58.2B	$85.3B	$41.7B	$44.0B	$106.2B	$38.7B
Gross Margin	14.9%	11.3%	10.9%	34.5%	27.7%	11.1%	18.6%	20.0%
R&D Expenses	$214M	$263M	$229M	$202M	$197M	$0	$635M	$0
SG&A Expenses	$14.1B	$12.0B	$14.7B	$14.8B	$1.8B	$24.3B	$14.7B	$15.3B
Operating Expenses	$31.8B	$39.4B	$34.0B	$35.2B	$25.5B	$22.7B	$27.0B	$27.5B
Operating Income	-$13.3B	$3.3B	$24.2B	$50.1B	$16.1B	$21.3B	$79.1B	$11.2B
Operating Margin	-10.8%	0.9%	4.5%	20.3%	10.7%	5.4%	13.8%	5.8%
Interest Expense	$2.4B	$1.7B	$2.3B	$2.5B	$1.2B	$4.9B	$3.1B	$3.0B
Income Before Tax	-$12.1B	-$4.5B	$23.6B	$53.6B	$10.3B	$16.8B	$74.9B	$8.4B
Tax Expense	$1.0B	$1.1B	$3.8B	$2.5B	$1.4B	$9.9B	$17.7B	-$481M
Net Income	$7.9B	-$5.6B	$19.8B	$51.2B	$8.8B	$7.0B	$57.2B	$8.9B
Net Margin	6.4%	-1.5%	3.7%	20.7%	5.9%	1.7%	10.0%	4.6%
EPS (Diluted)	$1852.00	$-1319.02	$4620.00	$11949.00	$1986.00	$1.95	$2247.40	$355.97
EBITDA	-$365M	$5.6B	$34.2B	$64.4B	$21.3B	$29.4B	$86.0B	$19.2B
Shares Outstanding	4M	4M	4M	4M	4M	2.79B	26M	26M

015360.KS KSC