₩1,125.00 ($0.84)

+5.00 (+0.45%)

Weekly Expected Move ±3.3%

₩1051 ₩1088 ₩1125 ₩1162 ₩1199

KSC · Industrials · Manufacturing - Metal Fabrication · Tech Score Neutral · Power 48 · ₩53.4B mcap · 30M float · 3.71% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.71T +39.4% ▲

5Y CAGR: +48.4%

Gross Profit

$96.2B +46.0% ▲

5Y CAGR: +45.3%

Operating Income

$53.3B +92.9% ▲

5Y CAGR: +45.9%

Net Income

-$34M -100.1% ▼

EPS (Diluted)

$-0.72 -100.1% ▼

EBITDA

$63.5B -11.9% ▼

5Y CAGR: +151.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$261.6B	$275.7B	$233.2B	$1.23T	$1.71T
YoY Growth	+9.9%	+5.4%	-15.4%	+427.3%	+39.4%
Cost of Revenue	$236.3B	$264.4B	$223.8B	$1.16T	$1.62T
Gross Profit	$25.3B	$11.3B	$9.3B	$65.9B	$96.2B
Gross Margin	9.7%	4.1%	4.0%	5.4%	5.6%
R&D Expenses	$21M	$18M	$178M	$706M	$0
SG&A Expenses	$3.5B	$11.1B	$3.3B	$15.8B	$0
Operating Expenses	$10.2B	$11.1B	$8.9B	$38.3B	$43.0B
Operating Income	$31.1B	$173M	$453M	$27.6B	$53.3B
Operating Margin	11.9%	0.1%	0.2%	2.2%	3.1%
Interest Expense	$3.3B	$1.2B	$5.8B	$23.0B	$23.5B
Income Before Tax	$19.3B	-$1.1B	-$11.6B	$39.2B	-$3.7B
Tax Expense	$791M	-$1.3B	-$1.4B	-$1.3B	-$3.7B
Net Income	$17.0B	$276M	-$10.2B	$49.5B	-$34M
Net Margin	6.5%	0.1%	-4.4%	4.0%	-0.0%
EPS (Diluted)	$357.38	$5.82	$-213.99	$1044.56	$-0.72
EBITDA	$24.7B	$5.0B	-$4.0B	$72.0B	$63.5B
Shares Outstanding	47M	47M	47M	47M	47M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$371.4B	$378.4B	$439.8B	$393.2B	$415.1B	$465.5B	$503.0B	$586.9B
Cost of Revenue	$364.0B	$342.7B	$413.4B	$384.0B	$396.1B	$423.8B	$462.1B	$543.9B
Gross Profit	$7.4B	$35.7B	$26.4B	$9.2B	$19.0B	$41.7B	$40.9B	$43.0B
Gross Margin	2.0%	9.4%	6.0%	2.3%	4.6%	9.0%	8.1%	7.3%
R&D Expenses	$0	$173M	$69M	$75M	$74M	$76M	$173M	$139M
SG&A Expenses	$4.9B	$4.7B	$5.2B	$4.8B	$4.8B	$5.0B	$4.7B	$9.2B
Operating Expenses	$12.7B	$13.6B	$11.2B	$9.9B	$11.4B	$16.2B	$13.5B	$15.4B
Operating Income	-$5.4B	$22.1B	$15.2B	-$695M	$7.9B	$26.8B	$27.4B	$27.6B
Operating Margin	-1.4%	5.8%	3.4%	-0.2%	1.9%	5.7%	5.4%	4.7%
Interest Expense	$8.6B	$6.9B	$6.2B	$5.7B	$5.8B	$5.8B	$6.7B	$7.2B
Income Before Tax	-$3.8B	-$7.6B	$4.2B	-$3.0B	-$4.3B	-$606M	$22.8B	$11.3B
Tax Expense	-$1.3B	$3.3B	$653M	$314M	-$982M	-$3.1B	$6.3B	$1.3B
Net Income	-$1.3B	-$5.8B	$1.4B	-$3.7B	-$2.4B	-$957M	$8.1B	$4.3B
Net Margin	-0.3%	-1.5%	0.3%	-0.9%	-0.6%	-0.2%	1.6%	0.7%
EPS (Diluted)	$-27.00	$-122.54	$29.00	$-77.00	$-50.00	$-20.16	$171.35	$92.00
EBITDA	$6.5B	$3.2B	$13.3B	$4.6B	$3.8B	$34.1B	$30.4B	$29.4B
Shares Outstanding	47M	47M	48M	48M	48M	47M	47M	47M

021050.KS KSC