Also trades as: 016385.KS (KSC) · $vol 1M

₩5,750.00 ($4.28)

+100.00 (+1.77%)

Weekly Expected Move ±2.9%

₩5419 ₩5584 ₩5750 ₩5916 ₩6081

KSC · Basic Materials · Steel · Tech Score Buy · Power 56 · ₩556.5B mcap · 38M float · 0.879% daily turnover

Revenue

$3.19T -3.3% ▼

5Y CAGR: +6.4%

Gross Profit

$271.3B -19.2% ▼

5Y CAGR: +5.3%

Operating Income

$150.7B -26.8% ▼

5Y CAGR: +6.4%

Net Income

$134.9B +1.2% ▲

5Y CAGR: +15.1%

EPS (Diluted)

$1348.62 +0.8% ▲

5Y CAGR: +15.1%

EBITDA

$200.2B -26.4% ▼

5Y CAGR: +3.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.35T	$3.82T	$3.43T	$3.30T	$3.19T
YoY Growth	+43.2%	+13.9%	-10.2%	-3.8%	-3.3%
Cost of Revenue	$2.96T	$3.37T	$3.03T	$2.97T	$2.92T
Gross Profit	$396.8B	$445.9B	$395.7B	$335.8B	$271.3B
Gross Margin	11.8%	11.7%	11.5%	10.2%	8.5%
R&D Expenses	$2.0B	$2.1B	$2.0B	$2.0B	$0
SG&A Expenses	$71.0B	$77.5B	$113.3B	$89.5B	$0
Operating Expenses	$99.9B	$105.5B	$115.3B	$129.8B	$120.6B
Operating Income	$296.9B	$340.4B	$280.4B	$206.0B	$150.7B
Operating Margin	8.9%	8.9%	8.2%	6.2%	4.7%
Interest Expense	$43.6B	$57.7B	$56.2B	$45.5B	$42.5B
Income Before Tax	$242.3B	$387.0B	$311.7B	$181.7B	$180.2B
Tax Expense	$51.5B	-$147.7B	$76.5B	$49.2B	$44.7B
Net Income	$191.0B	$536.0B	$234.4B	$133.4B	$134.9B
Net Margin	5.7%	14.0%	6.8%	4.0%	4.2%
EPS (Diluted)	$1908.46	$5357.07	$2342.23	$1338.00	$1348.62
EBITDA	$347.3B	$487.0B	$413.3B	$272.0B	$200.2B
Shares Outstanding	100M	100M	100M	101M	100M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$834.9B	$789.1B	$812.6B	$805.1B	$830.6B	$745.2B	$805.3B	$896.4B
Cost of Revenue	$752.5B	$717.7B	$718.6B	$737.6B	$746.7B	$715.7B	$755.8B	$820.2B
Gross Profit	$82.4B	$71.4B	$94.0B	$67.5B	$83.9B	$29.5B	$49.5B	$76.2B
Gross Margin	9.9%	9.0%	11.6%	8.4%	10.1%	4.0%	6.2%	8.5%
R&D Expenses	$589M	$535M	$383M	$357M	$341M	$364M	$411M	$0
SG&A Expenses	$29.2B	$25.4B	$27.3B	$30.6B	$21.7B	$27.5B	$20.0B	$31.7B
Operating Expenses	$29.8B	$34.7B	$27.7B	$30.6B	$30.1B	$34.7B	$28.0B	$33.0B
Operating Income	$42.7B	$36.7B	$65.2B	$36.9B	$53.9B	-$5.2B	$21.5B	$43.1B
Operating Margin	5.1%	4.7%	8.0%	4.6%	6.5%	-0.7%	2.7%	4.8%
Interest Expense	$11.5B	$11.7B	$11.2B	$10.6B	$10.6B	$10.2B	$6.9B	$7.9B
Income Before Tax	$59.3B	$65.7B	$58.6B	$55.5B	$18.1B	$48.0B	$59.8B	$125.5B
Tax Expense	$12.9B	$20.8B	$12.1B	$13.8B	$3.1B	$15.7B	$14.7B	$32.1B
Net Income	$46.4B	$45.4B	$46.5B	$41.5B	$15.0B	$32.1B	$45.1B	$93.4B
Net Margin	5.6%	5.8%	5.7%	5.2%	1.8%	4.3%	5.6%	10.4%
EPS (Diluted)	$457.71	$447.61	$479.00	$428.91	$155.00	$332.00	$466.00	$963.00
EBITDA	$42.7B	$89.5B	$81.9B	$79.8B	$41.2B	-$2.7B	$34.0B	$55.7B
Shares Outstanding	101M	101M	100M	100M	97M	99M	100M	100M

016380.KS KSC