₩8,700.00 ($6.48)

+40.00 (+0.46%)

Weekly Expected Move ±2.7%

₩8229 ₩8464 ₩8700 ₩8936 ₩9171

KSC · Consumer Defensive · Packaged Foods · Tech Score Strong Sell · Power 28 · ₩321.0B mcap · 14M float · 0.346% daily turnover

Revenue

$3.38T +5.2% ▲

5Y CAGR: +7.9%

Gross Profit

$802.2B -1.5% ▼

5Y CAGR: +5.6%

Operating Income

$93.2B +1.5% ▲

5Y CAGR: +15.2%

Net Income

$18.1B -48.9% ▼

5Y CAGR: +8.9%

EPS (Diluted)

$83.87 -84.6% ▼

5Y CAGR: -21.8%

EBITDA

$264.7B -1.4% ▼

5Y CAGR: +10.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.52T	$2.84T	$2.99T	$3.21T	$3.38T
YoY Growth	+9.0%	+12.7%	+5.5%	+7.4%	+5.2%
Cost of Revenue	$1.86T	$2.14T	$2.27T	$2.40T	$2.58T
Gross Profit	$656.2B	$700.4B	$726.7B	$814.5B	$802.2B
Gross Margin	26.1%	24.7%	24.3%	25.3%	23.7%
R&D Expenses	$28.3B	$27.6B	$29.9B	$30.0B	$0
SG&A Expenses	$344.9B	$373.6B	$380.7B	$404.5B	$0
Operating Expenses	$617.7B	$674.1B	$664.9B	$722.6B	$709.4B
Operating Income	$54.2B	$40.7B	$62.0B	$91.8B	$93.2B
Operating Margin	2.2%	1.4%	2.1%	2.9%	2.8%
Interest Expense	$29.1B	$39.2B	$56.2B	$66.0B	$62.9B
Income Before Tax	$13.5B	-$18.4B	$14.3B	$41.0B	$28.7B
Tax Expense	$13.2B	$18.6B	$954M	$6.6B	$15.6B
Net Income	$304M	-$37.0B	$9.4B	$35.4B	$18.1B
Net Margin	0.0%	-1.3%	0.3%	1.1%	0.5%
EPS (Diluted)	$8.26	$-1005.35	$204.81	$545.97	$83.87
EBITDA	$173.9B	$159.2B	$219.1B	$268.6B	$264.7B
Shares Outstanding	37M	37M	46M	46M	53M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$833.7B	$817.7B	$793.5B	$839.1B	$888.4B	$859.2B	$850.4B	$893.6B
Cost of Revenue	$620.2B	$610.7B	$600.6B	$635.2B	$662.9B	$679.3B	$651.6B	$676.6B
Gross Profit	$213.5B	$207.0B	$192.9B	$203.9B	$225.5B	$179.9B	$198.8B	$217.0B
Gross Margin	25.6%	25.3%	24.3%	24.3%	25.4%	20.9%	23.4%	24.3%
R&D Expenses	$7.1B	$7.8B	$7.6B	$7.6B	$7.6B	$7.9B	$15.9B	$8.1B
SG&A Expenses	$102.3B	$101.9B	$181.6B	$184.3B	$104.8B	$102.8B	$102.6B	$184.2B
Operating Expenses	$180.2B	$181.0B	$181.6B	$184.3B	$187.4B	$178.0B	$187.7B	$192.4B
Operating Income	$33.3B	$26.0B	$11.3B	$19.6B	$38.1B	$24.0B	$11.0B	$24.6B
Operating Margin	4.0%	3.2%	1.4%	2.3%	4.3%	2.8%	1.3%	2.8%
Interest Expense	$16.9B	$15.8B	$16.5B	$16.2B	$16.3B	$13.8B	$15.7B	$15.7B
Income Before Tax	$14.8B	$17.6B	-$3.0B	-$468M	$26.2B	$8.0B	$10.2B	$11.9B
Tax Expense	-$200M	$5.1B	$73M	$7.7B	$4.5B	$3.4B	$4.3B	$1.5B
Net Income	$14.5B	$13.8B	-$1.8B	-$6.8B	$21.8B	$4.8B	$6.5B	$10.6B
Net Margin	1.7%	1.7%	-0.2%	-0.8%	2.5%	0.6%	0.8%	1.2%
EPS (Diluted)	$245.00	$240.78	$-47.66	$-284.23	$408.00	$20.12	$47.82	$181.00
EBITDA	$72.0B	$75.1B	$235.7B	$247.5B	$84.0B	$68.0B	$54.4B	$68.2B
Shares Outstanding	59M	46M	37M	37M	53M	53M	46M	46M

017810.KS KSC