₩88,700.00 ($66.05)

+400.00 (+0.45%)

Weekly Expected Move ±3.1%

₩83268 ₩85984 ₩88700 ₩91416 ₩94132

KSC · Energy · Oil & Gas Refining & Marketing · Tech Score Sell · Power 36 · ₩512.8B mcap · 3M float · 0.347% daily turnover

Revenue

$10.39T -7.1% ▼

5Y CAGR: +21.5%

Gross Profit

$748.2B +10.2% ▲

5Y CAGR: +18.9%

Operating Income

$190.1B -12.7% ▼

5Y CAGR: +36.9%

Net Income

$104.8B +66.7% ▲

5Y CAGR: +11.7%

EPS (Diluted)

$16807.00 +54.6% ▲

5Y CAGR: +12.1%

EBITDA

$371.3B -7.6% ▼

5Y CAGR: +15.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.15T	$7.99T	$7.83T	$11.19T	$10.39T
YoY Growth	+31.2%	+55.1%	-2.0%	+43.0%	-7.1%
Cost of Revenue	$4.88T	$7.42T	$7.45T	$10.51T	$9.64T
Gross Profit	$271.9B	$567.0B	$375.7B	$678.9B	$748.2B
Gross Margin	5.3%	7.1%	4.8%	6.1%	7.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$135.4B	$150.5B	$149.2B	$194.8B	$0
Operating Expenses	$222.2B	$288.3B	$306.2B	$461.3B	$558.2B
Operating Income	$5.6B	$278.7B	$93.2B	$217.6B	$190.1B
Operating Margin	0.1%	3.5%	1.2%	1.9%	1.8%
Interest Expense	$45.5B	$52.9B	$72.8B	$112.9B	$134.7B
Income Before Tax	$174.4B	$193.8B	$282.9B	$108.3B	$185.9B
Tax Expense	$35.8B	$52.3B	$68.5B	$42.7B	$70.6B
Net Income	$131.8B	$141.9B	$213.2B	$62.9B	$104.8B
Net Margin	2.6%	1.8%	2.7%	0.6%	1.0%
EPS (Diluted)	$22477.00	$24535.00	$36871.00	$10872.00	$16807.00
EBITDA	$226.9B	$343.7B	$472.0B	$402.1B	$371.3B
Shares Outstanding	6M	6M	6M	6M	7M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.78T	$2.98T	$2.77T	$2.27T	$2.42T	$2.94T	$3.59T	$4.40T
Cost of Revenue	$2.66T	$2.82T	$2.57T	$2.04T	$2.22T	$2.75T	$3.60T	$4.11T
Gross Profit	$120.0B	$156.8B	$192.2B	$220.6B	$199.9B	$192.4B	-$18.9B	$297.3B
Gross Margin	4.3%	5.3%	6.9%	9.7%	8.3%	6.5%	-0.5%	6.8%
R&D Expenses	$0	$99M	$0	$228M	$73M	$229M	$57M	$315M
SG&A Expenses	$112.6B	-$110.7B	$86.9B	$119.9B	$109.0B	-$116.2B	$137.3B	$180.8B
Operating Expenses	$112.6B	$155.7B	$86.9B	$119.9B	$109.0B	$295.8B	$139.3B	$181.1B
Operating Income	$7.4B	$1.1B	$105.2B	$100.7B	$90.9B	-$103.5B	-$158.2B	$116.1B
Operating Margin	0.3%	0.0%	3.8%	4.4%	3.8%	-3.5%	-4.4%	2.6%
Interest Expense	$28.2B	$37.7B	$36.3B	$33.0B	$32.4B	$33.0B	$31.8B	$31.6B
Income Before Tax	$45.3B	-$77.9B	$90.7B	$45.2B	$65.9B	-$15.8B	$108.2B	$154.8B
Tax Expense	$27.9B	-$14.9B	$27.1B	$16.3B	$15.6B	$12.8B	$26.6B	$55.5B
Net Income	$21.2B	-$58.6B	$57.4B	$18.0B	$48.2B	-$18.9B	$66.8B	$80.1B
Net Margin	0.8%	-2.0%	2.1%	0.8%	2.0%	-0.6%	1.9%	1.8%
EPS (Diluted)	$3670.00	$-10140.00	$9935.22	$3119.99	$8342.00	$-3272.98	$11555.00	$13845.00
EBITDA	$109.2B	$15.1B	$171.5B	$267.2B	$138.8B	-$182.5B	-$112.5B	$162.0B
Shares Outstanding	6M	6M	6M	6M	6M	7M	6M	6M

017940.KS KSC