₩11,480.00 ($8.55)

+0.00 (+0.00%)

Weekly Expected Move ±1.6%

₩11115 ₩11298 ₩11480 ₩11662 ₩11845

KSC · Basic Materials · Steel · Tech Score Neutral · Power 45 · ₩97.0B mcap · 5M float · 0.116% daily turnover

Analysis Technicals Weather Peers

Revenue

$227.1B -5.8% ▼

5Y CAGR: +6.5%

Gross Profit

$20.5B -27.7% ▼

5Y CAGR: -2.0%

Operating Income

$9.6B -43.6% ▼

5Y CAGR: -13.6%

Net Income

$11.4B -39.4% ▼

5Y CAGR: -10.6%

EPS (Diluted)

$1002.25 -53.2% ▼

5Y CAGR: -14.3%

EBITDA

$11.4B -54.3% ▼

5Y CAGR: -14.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$250.8B	$240.6B	$218.3B	$240.9B	$227.1B
YoY Growth	+51.7%	-4.1%	-9.3%	+10.4%	-5.8%
Cost of Revenue	$206.0B	$205.4B	$198.6B	$212.5B	$206.5B
Gross Profit	$44.9B	$35.2B	$19.6B	$28.4B	$20.5B
Gross Margin	17.9%	14.6%	9.0%	11.8%	9.0%
R&D Expenses	$241M	$2M	$122M	$0	$0
SG&A Expenses	$4.3B	$4.7B	$4.6B	$4.9B	$0
Operating Expenses	$9.6B	$10.7B	$10.6B	$11.4B	$11.0B
Operating Income	$47.3B	$35.6B	$9.1B	$17.1B	$9.6B
Operating Margin	18.9%	14.8%	4.1%	7.1%	4.2%
Interest Expense	$167M	$332M	$373M	$250M	$185M
Income Before Tax	$65.6B	$44.4B	-$15.3B	$23.0B	$13.7B
Tax Expense	$14.8B	$6.8B	-$5.0B	$4.2B	$2.3B
Net Income	$50.8B	$37.6B	-$10.3B	$18.9B	$11.4B
Net Margin	20.2%	15.6%	-4.7%	7.8%	5.0%
EPS (Diluted)	$5523.99	$4096.88	$-1130.47	$2140.54	$1002.25
EBITDA	$61.3B	$41.3B	-$18.0B	$25.0B	$11.4B
Shares Outstanding	9M	9M	9M	9M	11M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$59.0B	$50.7B	$65.2B	$57.9B	$48.0B	$55.9B	$49.1B	$50.2B
Cost of Revenue	$52.9B	$46.4B	$56.3B	$52.8B	$46.6B	$50.7B	$44.4B	$44.1B
Gross Profit	$6.1B	$4.2B	$8.9B	$5.1B	$1.5B	$5.2B	$4.7B	$6.1B
Gross Margin	10.3%	8.4%	13.6%	8.8%	3.0%	9.3%	9.6%	12.1%
R&D Expenses	$35M	$27M	$29M	$31M	$0	$0	$77M	$29M
SG&A Expenses	$3.0B	-$3.9B	$2.8B	$3.2B	$2.5B	-$3.9B	$2.7B	$2.8B
Operating Expenses	$3.0B	$2.7B	$2.8B	$3.2B	$2.5B	$2.6B	$2.7B	$2.8B
Operating Income	$3.1B	$1.6B	$6.1B	$2.0B	-$1.1B	$2.6B	$2.0B	$3.3B
Operating Margin	5.3%	3.1%	9.4%	3.4%	-2.3%	4.6%	4.0%	6.5%
Interest Expense	$134M	-$31M	$51M	$764M	$0	$237M	$53M	$60M
Income Before Tax	$2.7B	$561M	$8.2B	$1.7B	$508M	$3.3B	$5.4B	$4.0B
Tax Expense	$456M	-$47M	$1.5B	$97M	$290M	$408M	$1.0B	$728M
Net Income	$2.3B	$608M	$6.7B	$1.6B	$219M	$2.9B	$4.4B	$3.3B
Net Margin	3.8%	1.2%	10.2%	2.8%	0.5%	5.2%	8.9%	6.5%
EPS (Diluted)	$256.00	$70.21	$773.00	$189.00	$25.00	$14.25	$519.87	$388.00
EBITDA	$6.1B	$7.9B	$6.1B	$2.0B	-$1.1B	$3.0B	$2.4B	$3.7B
Shares Outstanding	9M	9M	9M	9M	9M	204M	8M	8M

024090.KS KSC