₩9,290.00 ($6.91)

-10.00 (-0.11%)

Weekly Expected Move ±2.1%

₩8897 ₩9094 ₩9290 ₩9486 ₩9683

KSC · Consumer Defensive · Household & Personal Products · Tech Score Sell · Power 33 · ₩318.6B mcap · 18M float · 0.316% daily turnover

Revenue

$630.1B -6.9% ▼

5Y CAGR: -1.4%

Gross Profit

$106.0B -5.3% ▼

5Y CAGR: -6.7%

Operating Income

$16.7B -56.3% ▼

5Y CAGR: -36.2%

Net Income

$23.4B -4.6% ▼

5Y CAGR: -27.0%

EPS (Diluted)

$683.32 -3.5% ▼

5Y CAGR: -24.7%

EBITDA

$38.9B -51.8% ▼

5Y CAGR: -28.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$674.0B	$649.9B	$637.3B	$676.7B	$630.1B
YoY Growth	-0.2%	-3.6%	-1.9%	+6.2%	-6.9%
Cost of Revenue	$531.9B	$540.3B	$537.1B	$564.8B	$524.1B
Gross Profit	$137.6B	$109.6B	$100.2B	$111.9B	$106.0B
Gross Margin	20.4%	16.9%	15.7%	16.5%	16.8%
R&D Expenses	$4.5B	$2.8B	$3.4B	$3.0B	$0
SG&A Expenses	$18.7B	$20.3B	$27.1B	$29.4B	$0
Operating Expenses	$55.2B	$60.7B	$83.3B	$73.8B	$89.3B
Operating Income	$88.4B	$33.0B	$16.9B	$38.1B	$16.7B
Operating Margin	13.1%	5.1%	2.6%	5.6%	2.6%
Interest Expense	$8.0B	$11.6B	$13.1B	$16.4B	$13.1B
Income Before Tax	$87.5B	$36.4B	$8.1B	$42.4B	$19.8B
Tax Expense	$28.8B	$23.4B	$2.0B	$9.0B	$8.7B
Net Income	$21.8B	-$6.1B	-$3.7B	$24.6B	$23.4B
Net Margin	3.2%	-0.9%	-0.6%	3.6%	3.7%
EPS (Diluted)	$590.50	$-164.68	$-100.97	$708.00	$683.32
EBITDA	$107.8B	$77.1B	$41.6B	$80.7B	$38.9B
Shares Outstanding	19M	37M	37M	35M	34M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$163.0B	$157.1B	$152.4B	$175.7B	$165.5B	$136.5B	$151.9B	$142.3B
Cost of Revenue	$136.9B	$130.5B	$127.4B	$144.6B	$132.8B	$113.2B	$122.7B	$114.0B
Gross Profit	$26.1B	$26.6B	$25.0B	$31.1B	$32.7B	$23.3B	$29.2B	$28.3B
Gross Margin	16.0%	17.0%	16.4%	17.7%	19.8%	17.1%	19.2%	19.9%
R&D Expenses	$783M	$734M	$743M	$575M	$502M	$435M	$404M	$0
SG&A Expenses	$19.9B	$6.6B	$21.6B	$23.4B	$7.8B	$8.7B	$8.1B	$18.1B
Operating Expenses	$19.4B	$18.3B	$21.9B	$14.7B	$16.4B	$23.3B	$20.0B	$18.8B
Operating Income	$6.7B	$8.3B	$3.1B	$16.4B	$16.3B	-$19.2B	$9.2B	$9.5B
Operating Margin	4.1%	5.3%	2.1%	9.3%	9.9%	-14.1%	6.1%	6.7%
Interest Expense	$3.8B	$4.0B	$3.7B	$3.4B	$3.0B	$2.9B	$2.7B	$2.6B
Income Before Tax	$6.0B	$14.6B	$3.1B	$46.1B	$6.4B	-$35.8B	$52.3B	$38.4B
Tax Expense	$1.0B	$5.4B	$2.0B	$6.8B	$1.1B	-$1.3B	$12.5B	$3.0B
Net Income	$3.2B	$8.2B	$373M	$35.7B	$2.0B	-$14.7B	$27.8B	$31.6B
Net Margin	2.0%	5.2%	0.2%	20.3%	1.2%	-10.8%	18.3%	22.2%
EPS (Diluted)	$93.00	$237.42	$10.87	$1041.78	$59.00	$-428.12	$811.40	$921.91
EBITDA	$15.5B	$15.7B	$9.5B	$36.5B	$14.9B	-$22.0B	$14.1B	$14.1B
Shares Outstanding	34M	34M	34M	34M	34M	34M	49M	38M

024720.KS KSC