₩1,899.00 ($1.41)

-1.00 (-0.05%)

Weekly Expected Move ±1.7%

₩1836 ₩1868 ₩1899 ₩1930 ₩1962

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Neutral · Power 50 · ₩30.6B mcap · 15M float · 0.260% daily turnover

Analysis Technicals Weather Peers

Revenue

$279.8B -14.5% ▼

5Y CAGR: +2.0%

Gross Profit

$38.6B -29.9% ▼

5Y CAGR: +1.6%

Operating Income

$2.3B -79.5% ▼

5Y CAGR: -19.0%

Net Income

-$22.3B -32.3% ▼

EPS (Diluted)

$-277.42 -32.3% ▼

EBITDA

$11.3B -47.0% ▼

5Y CAGR: +0.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$263.2B	$283.4B	$300.0B	$327.3B	$279.8B
YoY Growth	+4.0%	+7.7%	+5.9%	+9.1%	-14.5%
Cost of Revenue	$217.1B	$234.7B	$258.2B	$272.1B	$241.2B
Gross Profit	$46.2B	$48.7B	$41.8B	$55.1B	$38.6B
Gross Margin	17.5%	17.2%	13.9%	16.8%	13.8%
R&D Expenses	$338M	$215M	$318M	$423M	$0
SG&A Expenses	$21.9B	$27.1B	$23.5B	$26.8B	$22.0B
Operating Expenses	$37.6B	$43.5B	$38.4B	$43.7B	$36.3B
Operating Income	$11.7B	-$2.6B	-$2.1B	$11.4B	$2.3B
Operating Margin	4.4%	-0.9%	-0.7%	3.5%	0.8%
Interest Expense	$2.1B	$3.1B	$5.1B	$5.4B	$4.5B
Income Before Tax	$7.9B	-$6.2B	-$16.4B	-$19.3B	-$20.9B
Tax Expense	$2.4B	-$1.3B	-$2.1B	-$5.3B	$1.3B
Net Income	$5.5B	-$4.9B	-$14.2B	-$16.9B	-$22.3B
Net Margin	2.1%	-1.7%	-4.7%	-5.2%	-8.0%
EPS (Diluted)	$67.71	$-60.42	$-176.80	$-209.67	$-277.42
EBITDA	$18.3B	$7.0B	$5.0B	$21.4B	$11.3B
Shares Outstanding	81M	81M	81M	81M	81M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$79.7B	$73.4B	$74.3B	$68.6B	$72.0B	$64.9B	$69.1B	$70.4B
Cost of Revenue	$66.1B	$61.7B	$62.9B	$57.8B	$63.0B	$55.1B	$58.2B	$58.0B
Gross Profit	$13.6B	$11.7B	$11.4B	$10.8B	$8.9B	$9.8B	$10.9B	$12.4B
Gross Margin	17.1%	16.0%	15.3%	15.8%	12.4%	15.0%	15.8%	17.6%
R&D Expenses	$0	$0	$159M	$170M	$94M	$35M	$62M	$51M
SG&A Expenses	$11.7B	-$8.2B	$10.2B	$9.2B	$9.5B	-$7.0B	$8.4B	$9.2B
Operating Expenses	$11.7B	$8.7B	$10.2B	$9.2B	$9.5B	$9.7B	$8.2B	$9.3B
Operating Income	$1.9B	$3.0B	$1.2B	$1.6B	-$553M	$108M	$2.7B	$3.2B
Operating Margin	2.4%	4.1%	1.6%	2.3%	-0.8%	0.2%	3.9%	4.5%
Interest Expense	$1.4B	$2.5B	$1.5B	$1.8B	$2.3B	-$1.1B	$1.0B	$1.0B
Income Before Tax	$194M	-$20.0B	$984M	$3.9B	-$2.7B	-$23.1B	$4.6B	-$1.5B
Tax Expense	$435M	-$5.9B	$207M	$1.2B	-$414M	$289M	$1.0B	-$1.5B
Net Income	-$234M	-$17.0B	$638M	$2.6B	-$2.3B	-$23.4B	$3.5B	$9M
Net Margin	-0.3%	-23.1%	0.9%	3.8%	-3.2%	-36.0%	5.1%	0.0%
EPS (Diluted)	$-3.00	$-174.82	$7.92	$32.00	$-28.00	$-1446.70	$219.51	$0.56
EBITDA	$13.6B	-$15.0B	$11.4B	$3.8B	$1.6B	$2.5B	$4.9B	$5.4B
Shares Outstanding	78M	81M	81M	82M	81M	16M	16M	16M

025750.KS KSC