₩8,290.00 ($6.12)

-120.00 (-1.43%)

Weekly Expected Move ±18.7%

₩5192 ₩6741 ₩8290 ₩9839 ₩11388

KSC · Communication Services · Internet Content & Information · Tech Score Buy · Power 63 · ₩307.3B mcap · 17M float · 2.37% daily turnover

Revenue

$217.5B +6.0% ▲

5Y CAGR: +36.7%

Gross Profit

$88.5B +5.5% ▲

5Y CAGR: +38.6%

Operating Income

$10.5B +379.5% ▲

5Y CAGR: +18.0%

Net Income

$6.6B +187.2% ▲

5Y CAGR: +146.6%

EPS (Diluted)

$178.87 +187.1% ▲

5Y CAGR: +112.1%

EBITDA

$20.0B +5.1% ▲

5Y CAGR: +52.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$119.1B	$169.4B	$171.0B	$205.2B	$217.5B
YoY Growth	+161.8%	+42.2%	+0.9%	+20.0%	+6.0%
Cost of Revenue	$68.1B	$101.9B	$102.3B	$121.4B	$129.0B
Gross Profit	$51.0B	$67.6B	$68.7B	$83.8B	$88.5B
Gross Margin	42.8%	39.9%	40.2%	40.8%	40.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$44.1B	$63.3B	$74.5B	$81.6B	$0
Operating Expenses	$44.1B	$63.3B	$75.4B	$81.6B	$78.0B
Operating Income	$6.9B	$7.3B	-$5.7B	$2.2B	$10.5B
Operating Margin	5.8%	4.3%	-3.4%	1.1%	4.8%
Interest Expense	$437M	$1.3B	$4.4B	$4.0B	$3.2B
Income Before Tax	$4.3B	-$2.5B	-$32.4B	-$2.1B	$10.4B
Tax Expense	$814M	$82M	$3.2B	$6.0B	$3.8B
Net Income	$3.5B	-$2.5B	-$34.5B	-$7.6B	$6.6B
Net Margin	3.0%	-1.5%	-20.2%	-3.7%	3.0%
EPS (Diluted)	$114.49	$-70.01	$-934.30	$-205.25	$178.87
EBITDA	$9.6B	$14.2B	-$16.4B	$19.0B	$20.0B
Shares Outstanding	31M	36M	37M	37M	37M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$50.3B	$55.8B	$48.2B	$51.8B	$52.8B	$64.7B	$58.3B	$64.4B
Cost of Revenue	$28.8B	$37.3B	$25.9B	$28.2B	$27.7B	$47.2B	$32.6B	$37.9B
Gross Profit	$21.5B	$18.5B	$22.3B	$23.6B	$25.0B	$17.5B	$25.7B	$26.6B
Gross Margin	42.8%	33.2%	46.3%	45.6%	47.5%	27.1%	44.1%	41.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$21.0B	$18.1B	$21.8B	$21.7B	$21.5B	-$33.5B	$24.6B	$10.5B
Operating Expenses	$21.0B	$18.1B	$21.8B	$21.7B	$21.5B	$13.0B	$22.3B	$21.0B
Operating Income	$540M	$406M	$510M	$1.9B	$3.6B	$4.5B	$3.4B	$5.5B
Operating Margin	1.1%	0.7%	1.1%	3.6%	6.7%	7.0%	5.9%	8.6%
Interest Expense	$908M	$973M	$962M	$899M	$943M	$420M	$439M	$435M
Income Before Tax	$1.9B	-$3.2B	$2.5B	$1.7B	$4.5B	$1.7B	$6.6B	$5.1B
Tax Expense	$1.9B	$1.9B	$447M	$1.2B	$1.4B	$837M	$287M	$3.1B
Net Income	-$169M	-$5.5B	$1.9B	$632M	$3.2B	$858M	$6.3B	$2.0B
Net Margin	-0.3%	-9.9%	4.0%	1.2%	6.1%	1.3%	10.8%	3.1%
EPS (Diluted)	$-5.00	$-146.10	$52.08	$17.00	$87.00	$20.26	$169.30	$55.00
EBITDA	$9.0B	$302M	$24.6B	$4.9B	$7.9B	$7.0B	$6.5B	$9.9B
Shares Outstanding	34M	37M	37M	37M	37M	40M	38M	38M

020120.KS KSC