₩2,710.00 ($2.02)

+20.00 (+0.74%)

Weekly Expected Move ±1.0%

₩2655 ₩2683 ₩2710 ₩2737 ₩2765

KSC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Neutral · Power 46 · ₩103.1B mcap · 6M float · 0.468% daily turnover

Analysis Technicals Weather Peers

Revenue

$753.7B -4.8% ▼

5Y CAGR: +31.8%

Gross Profit

$95.1B -8.8% ▼

5Y CAGR: +18.9%

Operating Income

$3.3B -82.8% ▼

5Y CAGR: -30.9%

Net Income

-$31.5B -869.9% ▼

EPS (Diluted)

$-161.97 -851.6% ▼

EBITDA

$12.9B -46.0% ▼

5Y CAGR: -13.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$204.4B	$684.8B	$712.0B	$792.1B	$753.7B
YoY Growth	+7.9%	+235.0%	+4.0%	+11.2%	-4.8%
Cost of Revenue	$177.5B	$208.7B	$635.3B	$686.5B	$658.6B
Gross Profit	$26.9B	$18.6B	$76.7B	$104.2B	$95.1B
Gross Margin	13.2%	2.7%	10.8%	13.2%	12.6%
R&D Expenses	$152M	$136M	$2.4B	$0	$0
SG&A Expenses	$8.3B	$9.3B	$59.7B	$62.6B	$0
Operating Expenses	$13.6B	$15.1B	$63.2B	$86.4B	$91.8B
Operating Income	$13.3B	$21.4B	$13.5B	$19.3B	$3.3B
Operating Margin	6.5%	3.1%	1.9%	2.4%	0.4%
Interest Expense	$1.4B	$4.1B	$9.8B	$10.7B	$8.5B
Income Before Tax	$11.7B	$16.8B	-$87.5B	$5.1B	-$43.9B
Tax Expense	$1.5B	$3.0B	-$20.9B	$1.0B	-$12.4B
Net Income	$10.2B	$13.7B	-$66.6B	$4.1B	-$31.5B
Net Margin	5.0%	2.0%	-9.4%	0.5%	-4.2%
EPS (Diluted)	$177.96	$103.00	$-425.12	$21.55	$-161.97
EBITDA	$20.3B	$30.9B	-$65.9B	$23.9B	$12.9B
Shares Outstanding	58M	58M	157M	190M	195M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$196.9B	$198.6B	$199.1B	$192.0B	$181.6B	$181.0B	$199.0B	$220.4B
Cost of Revenue	$175.4B	$179.5B	$172.5B	$166.7B	$159.4B	$161.1B	$168.8B	$184.7B
Gross Profit	$21.5B	$19.1B	$26.6B	$25.3B	$22.2B	$20.8B	$30.2B	$35.7B
Gross Margin	10.9%	9.6%	13.4%	13.2%	12.2%	11.5%	15.2%	16.2%
R&D Expenses	$556M	$786M	$552M	$674M	$0	$685M	$822M	$545M
SG&A Expenses	$20.9B	$17.3B	$22.4B	$23.3B	$22.0B	$16.5B	$19.6B	$29.9B
Operating Expenses	$20.9B	$23.3B	$22.4B	$23.3B	$22.0B	$24.1B	$25.6B	$31.0B
Operating Income	$563M	-$4.2B	$4.2B	$2.0B	$193M	-$3.3B	$4.6B	$4.7B
Operating Margin	0.3%	-2.1%	2.1%	1.1%	0.1%	-1.8%	2.3%	2.1%
Interest Expense	$2.6B	$2.4B	$2.5B	$2.1B	$2.1B	$1.8B	$1.8B	$2.0B
Income Before Tax	$1.9B	-$11.4B	$2.6B	$3.8B	-$2.6B	-$47.7B	-$46.7B	$2.5B
Tax Expense	$274M	-$3.8B	-$539M	$689M	-$2.0B	-$10.6B	$845M	$1.3B
Net Income	$1.6B	-$7.6B	$3.1B	$3.1B	-$584M	-$37.2B	-$47.6B	$1.1B
Net Margin	0.8%	-3.8%	1.6%	1.6%	-0.3%	-20.5%	-23.9%	0.5%
EPS (Diluted)	$8.53	$-40.20	$16.27	$16.30	$-3.00	$-190.77	$-1251.45	$30.22
EBITDA	$21.5B	-$6.8B	$7.4B	$27.7B	$2.6B	-$43.7B	$5.8B	$5.9B
Shares Outstanding	180M	190M	190M	190M	195M	195M	38M	38M

027970.KS KSC