₩44,000.00 ($32.60)

-1000.00 (-2.22%)

Weekly Expected Move ±7.7%

₩37201 ₩40601 ₩44000 ₩47399 ₩50799

KSC · Technology · Semiconductors · Tech Score Strong Buy · Power 62 · ₩489.2B mcap · 4M float · 0.924% daily turnover

Revenue

$797.3B +8.0% ▲

5Y CAGR: +6.7%

Gross Profit

$127.7B +16.8% ▲

5Y CAGR: +1.3%

Operating Income

$46.5B +66.1% ▲

5Y CAGR: -9.4%

Net Income

$43.9B -5.6% ▼

5Y CAGR: -1.7%

EPS (Diluted)

$3812.17 -2.4% ▼

5Y CAGR: -0.2%

EBITDA

$71.6B -12.2% ▼

5Y CAGR: -3.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$553.8B	$858.0B	$727.0B	$738.5B	$797.3B
YoY Growth	-3.9%	+54.9%	-15.3%	+1.6%	+8.0%
Cost of Revenue	$439.0B	$688.8B	$585.2B	$629.2B	$669.7B
Gross Profit	$114.7B	$169.2B	$141.8B	$109.3B	$127.7B
Gross Margin	20.7%	19.7%	19.5%	14.8%	16.0%
R&D Expenses	$2.5B	$10.0B	$10.8B	$14.1B	$0
SG&A Expenses	$11.1B	$14.7B	$17.0B	$17.7B	$0
Operating Expenses	$49.3B	$68.0B	$66.3B	$81.4B	$81.5B
Operating Income	$65.5B	$101.2B	$75.5B	$28.0B	$46.5B
Operating Margin	11.8%	11.8%	10.4%	3.8%	5.8%
Interest Expense	$1.0B	$1.3B	$2.0B	$1.6B	$2.0B
Income Before Tax	$84.7B	$125.9B	$82.5B	$58.7B	$61.9B
Tax Expense	$20.9B	$7.1B	$21.1B	$7.2B	$11.5B
Net Income	$52.2B	$99.5B	$47.5B	$46.5B	$43.9B
Net Margin	9.4%	11.6%	6.5%	6.3%	5.5%
EPS (Diluted)	$4200.29	$8092.27	$3906.67	$3906.22	$3812.17
EBITDA	$87.6B	$128.1B	$86.5B	$81.5B	$71.6B
Shares Outstanding	12M	12M	12M	12M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$145.0B	$218.0B	$236.7B	$209.5B	$175.0B	$176.1B	$212.5B	$250.4B
Cost of Revenue	$131.3B	$165.1B	$189.8B	$172.1B	$151.2B	$156.6B	$176.9B	$206.2B
Gross Profit	$13.7B	$52.9B	$46.9B	$37.5B	$23.8B	$19.5B	$35.6B	$44.2B
Gross Margin	9.4%	24.3%	19.8%	17.9%	13.6%	11.1%	16.8%	17.6%
R&D Expenses	$4.0B	$14.1B	$3.4B	$4.1B	$4.1B	$3.8B	$3.6B	$0
SG&A Expenses	$20.3B	-$40.4B	$21.4B	$22.8B	$4.5B	$5.1B	$5.6B	$5.3B
Operating Expenses	$20.3B	$23.3B	$21.4B	$22.8B	$21.1B	$22.6B	$21.7B	$22.0B
Operating Income	-$6.7B	$29.6B	$25.5B	$14.6B	$2.7B	$3.6B	$13.9B	$22.2B
Operating Margin	-4.6%	13.6%	10.8%	7.0%	1.6%	2.0%	6.6%	8.9%
Interest Expense	$1.1B	-$412M	$634M	$518M	$414M	$437M	$403M	$383M
Income Before Tax	-$6.1B	$45.1B	$30.9B	$15.8B	$9.0B	$6.2B	$29.8B	$31.7B
Tax Expense	$995M	-$920M	$4.3B	$2.4B	$2.5B	$2.3B	$3.8B	$6.2B
Net Income	-$4.0B	$34.4B	$22.6B	$11.5B	$6.5B	$3.4B	$22.5B	$22.1B
Net Margin	-2.8%	15.8%	9.5%	5.5%	3.7%	1.9%	10.6%	8.8%
EPS (Diluted)	$-337.00	$3019.68	$2028.51	$1033.22	$581.00	$751.17	$2079.86	$2053.00
EBITDA	-$579M	$51.0B	$35.2B	$43.8B	$15.9B	-$19.2B	$20.9B	$29.1B
Shares Outstanding	12M	11M	11M	11M	11M	5M	11M	13M

029460.KS KSC