₩3,720.00 ($2.77)

+25.00 (+0.68%)

Weekly Expected Move ±1.9%

₩3579 ₩3649 ₩3720 ₩3791 ₩3861

KSC · Industrials · Airlines, Airports & Air Services · Tech Score Strong Sell · Power 24 · ₩356.0B mcap · 29M float · 0.770% daily turnover

Revenue

$469.5B +8.2% ▲

5Y CAGR: +24.9%

Gross Profit

$146.5B +3.6% ▲

5Y CAGR: +16.7%

Operating Income

$61.2B +10.8% ▲

5Y CAGR: +17.9%

Net Income

$59.1B -35.8% ▼

5Y CAGR: +38.1%

EPS (Diluted)

$617.45 -35.9% ▼

5Y CAGR: +38.1%

EBITDA

$44.3B -57.4% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$206.8B	$435.0B	$443.2B	$434.1B	$469.5B
YoY Growth	+33.9%	+110.4%	+1.9%	-2.1%	+8.2%
Cost of Revenue	$126.0B	$303.4B	$300.3B	$292.7B	$323.0B
Gross Profit	$80.8B	$131.6B	$142.9B	$141.3B	$146.5B
Gross Margin	39.1%	30.2%	32.2%	32.6%	31.2%
R&D Expenses	$1M	$2M	$0	$2M	$0
SG&A Expenses	$35.0B	$22.7B	$29.3B	$32.5B	$32.2B
Operating Expenses	$69.3B	$70.4B	$72.5B	$86.1B	$85.3B
Operating Income	$11.5B	$61.2B	$70.5B	$55.2B	$61.2B
Operating Margin	5.6%	14.1%	15.9%	12.7%	13.0%
Interest Expense	$1.8B	$4.0B	$4.2B	$9.7B	$14.6B
Income Before Tax	$16.5B	$38.9B	$79.9B	$70.7B	$60.9B
Tax Expense	$5.5B	-$3.2B	$10.8B	$7.1B	$4.5B
Net Income	$11.0B	$42.1B	$77.8B	$92.1B	$59.1B
Net Margin	5.3%	9.7%	17.6%	21.2%	12.6%
EPS (Diluted)	$115.19	$439.93	$813.01	$962.74	$617.45
EBITDA	$23.5B	$17.8B	$97.5B	$104.0B	$44.3B
Shares Outstanding	96M	96M	96M	96M	91M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$110.9B	$112.7B	$105.9B	$123.0B	$128.5B	$100.7B	$104.9B	$123.6B
Cost of Revenue	$69.0B	$78.5B	$80.4B	$83.5B	$81.4B	$82.5B	$80.7B	$91.3B
Gross Profit	$41.9B	$34.2B	$25.6B	$39.5B	$47.0B	$18.2B	$24.2B	$32.3B
Gross Margin	37.8%	30.3%	24.1%	32.1%	36.6%	18.1%	23.1%	26.1%
R&D Expenses	$0	$0	$1.3B	$1.1B	$0	$0	$0	$0
SG&A Expenses	$8.3B	$11.1B	$20.4B	$8.1B	$7.8B	$8.1B	$7.9B	$8.8B
Operating Expenses	$20.8B	$25.4B	$20.4B	$22.2B	$20.1B	$17.7B	$15.7B	$18.6B
Operating Income	$21.1B	$8.8B	$5.2B	$17.3B	$26.9B	$490M	$8.5B	$13.6B
Operating Margin	19.0%	7.8%	4.9%	14.1%	20.9%	0.5%	8.1%	11.0%
Interest Expense	$2.9B	$3.6B	$4.5B	$2.5B	$1.3B	$3.6B	$2.7B	$2.2B
Income Before Tax	$27.1B	$13.1B	$4.1B	$15.5B	$28.9B	$12.3B	$10.8B	$15.2B
Tax Expense	$2.5B	-$151M	-$357M	$1.3B	$2.9B	$727M	$1.8B	$653M
Net Income	$52.6B	$11.8B	$5.0B	$14.9B	$26.1B	$13.2B	$9.8B	$17.3B
Net Margin	47.5%	10.5%	4.7%	12.1%	20.3%	13.1%	9.3%	14.0%
EPS (Diluted)	$550.00	$123.21	$51.75	$156.00	$273.00	$136.86	$102.39	$180.74
EBITDA	$27.3B	$15.1B	$32.7B	$24.5B	$34.1B	$8.3B	$16.3B	$21.6B
Shares Outstanding	96M	96M	95M	96M	96M	85M	89M	80M

027410.KS KSC