₩1,862.00 ($1.38)

+4.00 (+0.22%)

Weekly Expected Move ±3.5%

₩1733 ₩1798 ₩1862 ₩1926 ₩1991

KSC · Industrials · Agricultural - Machinery · Tech Score Neutral · Power 47 · ₩116.2B mcap · 29M float · 10.16% daily turnover

Analysis Technicals Weather Peers

Revenue

$229.4B +15.9% ▲

5Y CAGR: +10.7%

Gross Profit

$51.7B +7.1% ▲

5Y CAGR: +11.2%

Operating Income

$19.0B +57.5% ▲

5Y CAGR: +22.1%

Net Income

$15.8B +71.7% ▲

5Y CAGR: +31.5%

EPS (Diluted)

$253.85 +71.7% ▲

5Y CAGR: +26.5%

EBITDA

$25.1B +25.7% ▲

5Y CAGR: +21.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$253.0B	$286.3B	$226.5B	$197.9B	$229.4B
YoY Growth	+83.6%	+13.2%	-20.9%	-12.6%	+15.9%
Cost of Revenue	$204.2B	$222.2B	$174.2B	$149.7B	$177.7B
Gross Profit	$48.8B	$64.1B	$52.3B	$48.2B	$51.7B
Gross Margin	19.3%	22.4%	23.1%	24.4%	22.5%
R&D Expenses	$3.7B	$4.8B	$4.8B	$4.9B	$0
SG&A Expenses	$17.2B	$20.2B	$28.0B	$15.3B	$0
Operating Expenses	$34.5B	$41.5B	$32.8B	$36.1B	$32.6B
Operating Income	$14.3B	$22.6B	$19.5B	$12.1B	$19.0B
Operating Margin	5.6%	7.9%	8.6%	6.1%	8.3%
Interest Expense	$2.0B	$2.7B	$3.4B	$2.2B	$1.1B
Income Before Tax	$14.2B	$20.3B	$19.2B	$12.7B	$18.7B
Tax Expense	$2.8B	$4.5B	$2.3B	$3.5B	$2.8B
Net Income	$11.4B	$15.7B	$16.9B	$9.2B	$15.8B
Net Margin	4.5%	5.5%	7.4%	4.7%	6.9%
EPS (Diluted)	$211.25	$291.88	$297.92	$147.85	$253.85
EBITDA	$21.1B	$27.9B	$27.3B	$20.0B	$25.1B
Shares Outstanding	54M	54M	57M	62M	62M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$57.7B	$47.5B	$48.3B	$56.5B	$52.6B	$71.9B	$47.3B	$73.0B
Cost of Revenue	$43.1B	$36.6B	$35.6B	$41.9B	$39.7B	$58.0B	$36.4B	$57.7B
Gross Profit	$14.7B	$11.0B	$12.7B	$14.6B	$13.0B	$13.9B	$10.9B	$15.4B
Gross Margin	25.4%	23.1%	26.3%	25.9%	24.6%	19.4%	23.0%	21.0%
R&D Expenses	$0	$1.1B	$1.2B	$1.2B	$1.3B	$1.1B	$1.2B	$1.4B
SG&A Expenses	$9.3B	$4.1B	$9.2B	$3.9B	$3.6B	$3.9B	$3.6B	$7.3B
Operating Expenses	$9.3B	$8.7B	$9.2B	$9.4B	$8.8B	$7.7B	$8.1B	$8.9B
Operating Income	$5.3B	$2.3B	$3.5B	$5.2B	$4.1B	$6.2B	$2.8B	$6.4B
Operating Margin	9.2%	4.8%	7.2%	9.2%	7.8%	8.6%	5.9%	8.8%
Interest Expense	$441M	$392M	$292M	$298M	$268M	$290M	$337M	$457M
Income Before Tax	$3.6B	$4.4B	$3.6B	$3.2B	$4.9B	$6.9B	$3.7B	$6.8B
Tax Expense	$984M	$1.7B	$440M	$856M	$956M	$568M	$723M	$1.5B
Net Income	$2.6B	$2.7B	$3.2B	$2.3B	$3.9B	$6.4B	$2.9B	$5.3B
Net Margin	4.5%	5.7%	6.6%	4.1%	7.5%	8.9%	6.2%	7.3%
EPS (Diluted)	$41.00	$43.18	$51.17	$37.59	$63.00	$102.22	$47.01	$85.07
EBITDA	$5.3B	$6.1B	$14.2B	$5.0B	$6.7B	-$781M	$4.5B	$8.1B
Shares Outstanding	63M	62M	63M	62M	62M	62M	62M	62M

017550.KS KSC