₩3,885.00 ($2.87)

+45.00 (+1.17%)

Weekly Expected Move ±3.5%

₩3614 ₩3749 ₩3885 ₩4021 ₩4156

KSC · Financial Services · Financial - Capital Markets · Tech Score Neutral · Power 47 · ₩231.2B mcap · 27M float · 0.286% daily turnover

Revenue

$706.4B +37.9% ▲

5Y CAGR: +15.5%

Gross Profit

$460.6B +130.0% ▲

5Y CAGR: +7.8%

Operating Income

$170.7B +414.7% ▲

5Y CAGR: +11.6%

Net Income

$40.5B +183.4% ▲

5Y CAGR: -11.6%

EPS (Diluted)

$591.82 +168.6% ▲

5Y CAGR: -12.6%

EBITDA

$192.2B +623.2% ▲

5Y CAGR: +11.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$511.3B	$491.1B	$567.7B	$512.2B	$706.4B
YoY Growth	+48.7%	-3.9%	+15.6%	-9.8%	+37.9%
Cost of Revenue	$39.5B	$195K	$343.7B	$312.0B	$245.8B
Gross Profit	$471.8B	$491.1B	$224.0B	$200.2B	$460.6B
Gross Margin	92.3%	100.0%	39.5%	39.1%	65.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$53.3B	$95.0B	$89.3B	$80.1B	$0
Operating Expenses	$240.5B	$350.4B	$218.3B	$254.5B	$289.9B
Operating Income	$231.3B	$140.8B	$5.7B	-$54.2B	$170.7B
Operating Margin	45.2%	28.7%	1.0%	-10.6%	24.2%
Interest Expense	$39.5B	$204.4B	$343.7B	$312.0B	$120.2B
Income Before Tax	$231.3B	$143.9B	$5.7B	-$54.2B	$54.9B
Tax Expense	$55.4B	$48.3B	$17.1B	-$8.8B	$11.0B
Net Income	$161.9B	$61.7B	-$10.9B	-$48.6B	$40.5B
Net Margin	31.7%	12.6%	-1.9%	-9.5%	5.7%
EPS (Diluted)	$2666.38	$933.00	$-228.28	$-862.48	$591.82
EBITDA	$243.5B	$0	$23.8B	-$36.7B	$192.2B
Shares Outstanding	59M	66M	68M	59M	68M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$151.1B	$95.3B	$151.7B	$166.5B	$159.4B	$167.7B	$266.7B	$203.6B
Cost of Revenue	$82.3B	$76.7B	$72.3B	$64.7B	$64.9B	$68.5B	$79.3B	$77.0B
Gross Profit	$68.8B	$18.7B	$79.5B	$101.8B	$94.5B	$99.2B	$187.4B	$126.6B
Gross Margin	45.5%	19.6%	52.4%	61.2%	59.3%	59.1%	70.3%	62.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$20.2B	$18.4B	$19.7B	$21.1B	$19.1B	$21.6B	$23.2B	$23.3B
Operating Expenses	$62.2B	$54.5B	$66.7B	$74.5B	$81.3B	$67.9B	$144.5B	$77.8B
Operating Income	$6.6B	-$35.8B	$12.7B	$27.3B	$13.2B	$31.3B	$42.9B	$48.8B
Operating Margin	4.4%	-37.6%	8.4%	16.4%	8.3%	18.7%	16.1%	24.0%
Interest Expense	$82.3B	$76.7B	$72.3B	$64.7B	$64.9B	$30.4B	$29.4B	$27.3B
Income Before Tax	$6.6B	-$35.8B	$12.7B	$27.3B	$13.2B	$1.7B	$20.7B	$22.6B
Tax Expense	$2.0B	-$7.5B	$3.3B	$4.9B	$3.4B	-$579M	$5.6B	$5.4B
Net Income	$516M	-$27.1B	$10.1B	$19.5B	$10.3B	$628M	$12.5B	$14.0B
Net Margin	0.3%	-28.4%	6.6%	11.7%	6.5%	0.4%	4.7%	6.9%
EPS (Diluted)	$8.71	$-457.48	$147.09	$284.73	$151.00	$9.00	$182.91	$204.73
EBITDA	$10.9B	-$31.5B	$16.9B	$31.4B	$17.5B	$36.4B	$54.5B	$54.3B
Shares Outstanding	59M	59M	68M	68M	68M	68M	68M	69M

030210.KS KSC