₩27,700.00 ($20.55)

+1800.00 (+6.95%)

Weekly Expected Move ±4.4%

₩25289 ₩26494 ₩27700 ₩28906 ₩30111

KSC · Consumer Defensive · Food Distribution · Tech Score Buy · Power 58 · ₩2.73T mcap · 30M float · 0.283% daily turnover

Revenue

$532.9B +9.0% ▲

5Y CAGR: +1.6%

Gross Profit

$86.6B +1.3% ▲

5Y CAGR: +1.1%

Operating Income

$45.3B +1.9% ▲

5Y CAGR: -21.3%

Net Income

$144.9B -7.9% ▼

5Y CAGR: +4.4%

EPS (Diluted)

$1469.04 -7.8% ▼

5Y CAGR: +4.4%

EBITDA

$49.3B -72.8% ▼

5Y CAGR: -0.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$535.3B	$556.5B	$489.7B	$488.9B	$532.9B
YoY Growth	+8.6%	+4.0%	-12.0%	-0.2%	+9.0%
Cost of Revenue	$456.3B	$474.7B	$404.8B	$403.4B	$446.3B
Gross Profit	$79.0B	$81.7B	$84.9B	$85.5B	$86.6B
Gross Margin	14.8%	14.7%	17.3%	17.5%	16.3%
R&D Expenses	$534M	$588M	$0	$657M	$0
SG&A Expenses	$22.1B	$23.7B	$23.8B	$22.2B	$23.0B
Operating Expenses	$40.6B	$42.6B	$41.7B	$41.0B	$41.3B
Operating Income	$138.3B	$131.7B	$43.8B	$44.5B	$45.3B
Operating Margin	25.8%	23.7%	8.9%	9.1%	8.5%
Interest Expense	$48M	$97M	$132M	$213M	$113M
Income Before Tax	$141.3B	$129.3B	$163.3B	$177.0B	$162.0B
Tax Expense	$26.2B	-$40.3B	$17.0B	$17.9B	$15.5B
Net Income	$113.4B	$167.9B	$144.9B	$157.3B	$144.9B
Net Margin	21.2%	30.2%	29.6%	32.2%	27.2%
EPS (Diluted)	$1148.80	$1701.14	$1468.08	$1593.41	$1469.04
EBITDA	$43.7B	$44.2B	$168.2B	$181.4B	$49.3B
Shares Outstanding	99M	99M	99M	99M	99M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$116.0B	$124.4B	$128.8B	$136.9B	$137.3B	$129.9B	$135.3B	$135.7B
Cost of Revenue	$96.3B	$102.5B	$106.8B	$114.5B	$113.6B	$110.4B	$114.9B	$115.4B
Gross Profit	$19.8B	$21.9B	$21.9B	$22.4B	$23.7B	$19.4B	$20.3B	$20.3B
Gross Margin	17.1%	17.6%	17.0%	16.4%	17.3%	15.0%	15.0%	15.0%
R&D Expenses	$161M	$199M	$208M	$171M	$164M	$184M	$172M	$169M
SG&A Expenses	$5.2B	$5.2B	$10.2B	$6.1B	$5.7B	$1.5B	$5.4B	$10.2B
Operating Expenses	$9.7B	$10.5B	$10.2B	$10.7B	$10.3B	$11.1B	$9.8B	$10.3B
Operating Income	$10.1B	$11.4B	$11.8B	$11.7B	$13.5B	$8.4B	$10.6B	$10.0B
Operating Margin	8.7%	9.1%	9.1%	8.6%	9.8%	6.4%	7.8%	7.4%
Interest Expense	$57M	$31M	$35M	$35M	$23M	$20M	$30M	$15M
Income Before Tax	$36.7B	$31.2B	$48.4B	$44.4B	$38.6B	$30.6B	$47.6B	$44.8B
Tax Expense	$3.9B	$5.1B	$4.2B	$3.4B	$4.6B	$3.4B	$4.0B	$3.6B
Net Income	$32.6B	$25.6B	$43.9B	$40.5B	$33.8B	$26.8B	$43.1B	$40.8B
Net Margin	28.1%	20.5%	34.1%	29.6%	24.6%	20.6%	31.9%	30.1%
EPS (Diluted)	$330.00	$258.92	$444.65	$410.00	$342.00	$271.19	$437.06	$413.41
EBITDA	$37.8B	$32.2B	$22.9B	$45.4B	$21.5B	-$40.6B	$11.4B	$10.8B
Shares Outstanding	99M	99M	99M	99M	99M	99M	99M	99M

026960.KS KSC