₩9,910.00 ($7.38)

-60.00 (-0.60%)

Weekly Expected Move ±2.3%

₩9449 ₩9680 ₩9910 ₩10140 ₩10371

KSC · Financial Services · Financial - Capital Markets · Tech Score Sell · Power 34 · ₩1.12T mcap · 113M float · 0.114% daily turnover

Revenue

$766.6B +27.5% ▲

5Y CAGR: +14.6%

Gross Profit

$652.3B +72.8% ▲

5Y CAGR: +12.6%

Operating Income

$353.6B +129.9% ▲

5Y CAGR: +19.2%

Net Income

$142.9B +21.4% ▲

5Y CAGR: +6.6%

EPS (Diluted)

$1266.16 +21.4% ▲

5Y CAGR: -9.5%

EBITDA

$376.3B -3.4% ▼

5Y CAGR: +15.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$478.3B	$379.7B	$502.2B	$601.3B	$766.6B
YoY Growth	+23.4%	-20.6%	+32.2%	+19.7%	+27.5%
Cost of Revenue	$33.8B	$92.4B	$185.8B	$223.8B	$114.3B
Gross Profit	$444.4B	$287.3B	$316.3B	$377.5B	$652.3B
Gross Margin	92.9%	75.7%	63.0%	62.8%	85.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$37.0B	$41.5B	$41.4B	$49.1B	$0
Operating Expenses	$247.9B	$225.8B	$230.5B	$223.7B	$298.6B
Operating Income	$196.5B	$61.5B	$85.8B	$153.8B	$353.6B
Operating Margin	41.1%	16.2%	17.1%	25.6%	46.1%
Interest Expense	$33.8B	$92.4B	$185.8B	$223.8B	$172.8B
Income Before Tax	$196.5B	$61.5B	$85.8B	$153.8B	$191.4B
Tax Expense	$53.1B	$18.2B	$18.2B	$36.1B	$48.5B
Net Income	$143.3B	$43.3B	$67.6B	$117.7B	$142.9B
Net Margin	30.0%	11.4%	13.5%	19.6%	18.6%
EPS (Diluted)	$2255.24	$681.08	$842.62	$1042.61	$1266.16
EBITDA	$238.5B	$162.6B	$281.9B	$389.5B	$376.3B
Shares Outstanding	64M	64M	80M	113M	113M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$206.0B	$81.5B	$188.5B	$197.3B	$160.6B	$220.2B	$235.0B	$39.8B
Cost of Revenue	$56.6B	$53.4B	$50.7B	$51.9B	$51.9B	-$40.2B	$39.8B	$45.9B
Gross Profit	$149.5B	$28.1B	$137.8B	$145.4B	$108.7B	$260.4B	$195.2B	-$6.1B
Gross Margin	72.5%	34.5%	73.1%	73.7%	67.7%	118.3%	83.1%	-15.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$12.0B	$14.7B	$14.7B	$13.4B	$14.7B	$15.6B	$18.2B	$15.3B
Operating Expenses	$66.7B	$56.4B	$68.5B	$71.8B	$61.9B	$96.4B	$37.0B	-$172.8B
Operating Income	$82.8B	-$28.3B	$69.3B	$73.6B	$46.8B	$164.0B	$158.2B	$166.7B
Operating Margin	40.2%	-34.7%	36.8%	37.3%	29.1%	74.5%	67.3%	418.5%
Interest Expense	$56.6B	$53.4B	$50.7B	$51.9B	$51.9B	$18.3B	$41.3B	$41.4B
Income Before Tax	$82.8B	-$28.3B	$69.3B	$73.6B	$46.8B	$1.7B	$92.9B	$120.0B
Tax Expense	$22.9B	-$13.0B	$17.6B	$19.3B	$15.9B	-$4.3B	$24.5B	$29.9B
Net Income	$59.9B	-$15.3B	$51.7B	$54.3B	$30.8B	$6.0B	$68.4B	$90.1B
Net Margin	29.1%	-18.8%	27.4%	27.5%	19.2%	2.7%	29.1%	226.2%
EPS (Diluted)	$531.00	$-135.45	$458.14	$481.38	$273.00	$53.49	$605.82	$797.85
EBITDA	$142.3B	$28.1B	$122.9B	$128.6B	$101.8B	$23.1B	$137.5B	$164.9B
Shares Outstanding	113M	113M	113M	113M	113M	113M	113M	113M

030610.KS KSC