₩53,700.00 ($39.98)

-500.00 (-0.92%)

Weekly Expected Move ±1.9%

₩51699 ₩52699 ₩53700 ₩54701 ₩55701

KSC · Utilities · Regulated Gas · Tech Score Strong Sell · Power 33 · ₩213.9B mcap · 2M float · 0.273% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.83T +7.3% ▲

5Y CAGR: +7.4%

Gross Profit

$192.9B -7.7% ▼

5Y CAGR: +0.4%

Operating Income

$17.4B +269.2% ▲

5Y CAGR: -38.2%

Net Income

$31.0B -8.6% ▼

5Y CAGR: -25.1%

EPS (Diluted)

$6197.09 -29.0% ▼

5Y CAGR: -28.7%

EBITDA

$57.3B -24.3% ▼

5Y CAGR: -23.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.28T	$1.72T	$1.72T	$1.70T	$1.83T
YoY Growth	-0.2%	+35.0%	-0.4%	-0.8%	+7.3%
Cost of Revenue	$1.10T	$1.53T	$1.52T	$1.49T	$1.64T
Gross Profit	$175.6B	$192.4B	$193.5B	$208.9B	$192.9B
Gross Margin	13.7%	11.2%	11.3%	12.3%	10.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$43.6B	$48.3B	$56.5B	$58.5B	$0
Operating Expenses	$180.5B	$189.0B	$156.1B	$219.2B	$175.6B
Operating Income	$10.2B	$27.9B	$37.5B	-$10.3B	$17.4B
Operating Margin	0.8%	1.6%	2.2%	-0.6%	1.0%
Interest Expense	$2.4B	$3.0B	$2.9B	$2.7B	$2.7B
Income Before Tax	$3.9B	$22.5B	$26.5B	$34.0B	$40.7B
Tax Expense	-$4.6B	$4.6B	$6.0B	-$355M	$9.7B
Net Income	$8.3B	$17.7B	$20.1B	$33.9B	$31.0B
Net Margin	0.6%	1.0%	1.2%	2.0%	1.7%
EPS (Diluted)	$2138.84	$4553.74	$5188.16	$8730.51	$6197.09
EBITDA	$43.6B	$64.2B	$66.5B	$75.8B	$57.3B
Shares Outstanding	4M	4M	4M	4M	5M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$195.7B	$535.4B	$788.9B	$299.1B	$196.3B	$543.7B	$769.5B	$275.5B
Cost of Revenue	$164.1B	$477.4B	$719.2B	$253.6B	$167.0B	$495.3B	$697.6B	$235.6B
Gross Profit	$31.6B	$58.0B	$69.7B	$45.5B	$29.3B	$48.5B	$71.9B	$39.9B
Gross Margin	16.1%	10.8%	8.8%	15.2%	14.9%	8.9%	9.3%	14.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$14.6B	$15.1B	$44.8B	$6.5B	$5.7B	$14.8B	$8.9B	$8.6B
Operating Expenses	$38.9B	$66.1B	$44.8B	$43.1B	$42.7B	$83.5B	$49.8B	$42.2B
Operating Income	-$19.1B	-$8.1B	$24.9B	$2.4B	-$13.4B	$3.5B	$22.0B	-$2.3B
Operating Margin	-9.7%	-1.5%	3.2%	0.8%	-6.8%	0.6%	2.9%	-0.9%
Interest Expense	$716M	$533M	$612M	$698M	$634M	$758M	$661M	$678M
Income Before Tax	-$1.5B	$5.5B	$32.2B	$9.3B	-$8.0B	$7.2B	$28.1B	$3.1B
Tax Expense	-$1.9B	$674M	$6.9B	$1.9B	-$583M	$1.5B	$6.5B	$524M
Net Income	$462M	$4.8B	$25.3B	$7.3B	-$7.5B	$5.8B	$21.6B	$2.5B
Net Margin	0.2%	0.9%	3.2%	2.4%	-3.8%	1.1%	2.8%	0.9%
EPS (Diluted)	$119.00	$1239.61	$6441.38	$1858.00	$-1901.00	$1164.43	$5445.49	$626.55
EBITDA	$9.4B	$15.7B	$79.2B	$20.2B	$2.2B	$14.1B	$32.0B	$8.7B
Shares Outstanding	4M	4M	4M	4M	4M	5M	4M	4M

017390.KS KSC