₩11,210.00 ($8.33)

+80.00 (+0.72%)

Weekly Expected Move ±1.7%

₩10839 ₩11024 ₩11210 ₩11396 ₩11581

KSC · Consumer Defensive · Household & Personal Products · Tech Score Strong Sell · Power 29 · ₩282.4B mcap · 8M float · 0.795% daily turnover

Revenue

$654.5B -3.6% ▼

5Y CAGR: +2.2%

Gross Profit

$279.2B -11.5% ▼

5Y CAGR: +1.6%

Operating Income

$21.1B -54.8% ▼

5Y CAGR: -1.1%

Net Income

$18.0B -57.8% ▼

5Y CAGR: +9.4%

EPS (Diluted)

$683.76 -59.5% ▼

5Y CAGR: +9.4%

EBITDA

$38.4B -46.9% ▼

5Y CAGR: +7.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$573.9B	$610.4B	$668.9B	$679.1B	$654.5B
YoY Growth	-2.4%	+6.4%	+9.6%	+1.5%	-3.6%
Cost of Revenue	$331.2B	$342.0B	$361.1B	$363.6B	$375.3B
Gross Profit	$242.7B	$268.4B	$307.7B	$315.5B	$279.2B
Gross Margin	42.3%	44.0%	46.0%	46.5%	42.7%
R&D Expenses	$3.7B	$3.6B	$4.0B	$3.8B	$0
SG&A Expenses	$149.8B	$153.4B	$166.8B	$184.6B	$0
Operating Expenses	$218.3B	$229.4B	$245.8B	$268.6B	$258.1B
Operating Income	$24.4B	$30.0B	$61.9B	$46.8B	$21.1B
Operating Margin	4.2%	4.9%	9.3%	6.9%	3.2%
Interest Expense	$373M	$268M	$616M	$325M	$414M
Income Before Tax	$20.5B	$22.8B	$59.9B	$55.8B	$22.5B
Tax Expense	$4.7B	$6.1B	$10.8B	$13.3B	$4.5B
Net Income	$15.7B	$16.6B	$48.8B	$42.6B	$18.0B
Net Margin	2.7%	2.7%	7.3%	6.3%	2.7%
EPS (Diluted)	$600.00	$632.00	$1893.50	$1689.00	$683.76
EBITDA	$35.4B	$38.2B	$75.3B	$72.4B	$38.4B
Shares Outstanding	26M	26M	26M	25M	25M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$165.3B	$171.1B	$151.1B	$171.3B	$169.3B	$162.9B	$158.8B	$194.2B
Cost of Revenue	$90.5B	$93.9B	$84.1B	$93.4B	$95.8B	$96.0B	$89.5B	$110.3B
Gross Profit	$74.8B	$77.2B	$66.9B	$77.9B	$73.4B	$66.9B	$69.3B	$83.8B
Gross Margin	45.2%	45.1%	44.3%	45.5%	43.4%	41.1%	43.6%	43.2%
R&D Expenses	$1.0B	$884M	$0	$792M	$1.0B	$682M	$1.0B	$0
SG&A Expenses	$44.5B	$52.0B	$58.0B	$45.1B	$44.5B	$49.0B	$47.3B	$59.8B
Operating Expenses	$65.2B	$73.9B	$58.9B	$66.7B	$66.1B	$70.3B	$70.8B	$79.3B
Operating Income	$9.6B	$3.3B	$6.0B	$11.2B	$7.3B	-$3.4B	-$1.6B	$4.5B
Operating Margin	5.8%	2.0%	4.0%	6.5%	4.3%	-2.1%	-1.0%	2.3%
Interest Expense	$85M	$126M	$86M	$110M	$135M	$83M	$83M	$87M
Income Before Tax	$7.5B	$12.2B	$7.2B	$11.9B	$6.0B	-$2.6B	$17.7B	$6.1B
Tax Expense	$1.9B	$2.0B	$2.2B	$739M	$1.7B	-$107M	$4.0B	$1.5B
Net Income	$5.7B	$10.3B	$5.0B	$11.1B	$4.3B	-$5.3B	$13.7B	$4.6B
Net Margin	3.4%	6.0%	3.3%	6.5%	2.6%	-3.3%	8.6%	2.4%
EPS (Diluted)	$227.00	$407.00	$202.84	$441.00	$172.00	$-212.32	$543.71	$183.00
EBITDA	$11.6B	$16.3B	$10.1B	$16.4B	$10.6B	$998M	$2.7B	$8.9B
Shares Outstanding	26M	25M	26M	25M	25M	25M	26M	26M

018250.KS KSC