₩5,500.00 ($4.08)

-70.00 (-1.26%)

Weekly Expected Move ±1.9%

₩5293 ₩5397 ₩5500 ₩5603 ₩5707

KSC · Basic Materials · Steel · Tech Score Neutral · Power 44 · ₩93.4B mcap · 7M float · 0.542% daily turnover

Analysis Technicals Weather Peers

Revenue

$316.5B -1.4% ▼

5Y CAGR: +5.7%

Gross Profit

$46.1B -0.3% ▼

5Y CAGR: -0.2%

Operating Income

$18.0B -7.1% ▼

5Y CAGR: -5.4%

Net Income

$18.0B +10.2% ▲

5Y CAGR: +1.4%

EPS (Diluted)

$1060.00 +10.2% ▲

5Y CAGR: +1.5%

EBITDA

$27.6B -18.1% ▼

5Y CAGR: -5.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$271.0B	$333.4B	$355.1B	$321.1B	$316.5B
YoY Growth	+13.2%	+23.1%	+6.5%	-9.6%	-1.4%
Cost of Revenue	$203.9B	$261.0B	$299.9B	$274.8B	$270.4B
Gross Profit	$67.1B	$72.5B	$55.3B	$46.3B	$46.1B
Gross Margin	24.8%	21.7%	15.6%	14.4%	14.6%
R&D Expenses	$2.8B	$2.8B	$3.0B	$2.5B	$2.2B
SG&A Expenses	$4.4B	$4.8B	$5.7B	$6.6B	$28.2B
Operating Expenses	$26.0B	$25.4B	$22.9B	$26.9B	$28.2B
Operating Income	$41.2B	$46.5B	$32.4B	$19.4B	$18.0B
Operating Margin	15.2%	13.9%	9.1%	6.0%	5.7%
Interest Expense	$813M	$778M	$2.2B	$2.7B	$6.4B
Income Before Tax	$44.3B	$52.2B	$36.6B	$25.7B	$28.4B
Tax Expense	$11.3B	$6.0B	$6.8B	$5.8B	$7.2B
Net Income	$29.8B	$40.4B	$24.1B	$16.3B	$18.0B
Net Margin	11.0%	12.1%	6.8%	5.1%	5.7%
EPS (Diluted)	$1755.46	$2380.09	$1420.08	$962.22	$1060.00
EBITDA	$51.4B	$63.4B	$48.8B	$33.7B	$27.6B
Shares Outstanding	17M	17M	17M	17M	17M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$75.0B	$88.8B	$72.6B	$79.1B	$79.5B	$85.3B	$87.7B	$104.0B
Cost of Revenue	$63.9B	$75.4B	$60.8B	$68.2B	$68.1B	$73.2B	$72.5B	$85.6B
Gross Profit	$11.2B	$13.4B	$11.8B	$10.9B	$11.4B	$12.1B	$15.2B	$18.4B
Gross Margin	14.9%	15.1%	16.2%	13.8%	14.3%	14.2%	17.4%	17.7%
R&D Expenses	$498M	$687M	$547M	$511M	$588M	$582M	$345M	$280M
SG&A Expenses	$1.5B	$1.6B	$6.7B	$6.8B	$7.4B	-$14.5B	$6.4B	$5.7B
Operating Expenses	$6.5B	$7.1B	$6.7B	$6.8B	$7.4B	$7.4B	$6.4B	$6.0B
Operating Income	$4.6B	$6.3B	$5.1B	$4.1B	$4.0B	$4.7B	$8.8B	$12.4B
Operating Margin	6.2%	7.1%	7.0%	5.2%	5.1%	5.6%	10.0%	11.9%
Interest Expense	$0	$650M	$402M	$0	$454M	$5.2B	$471M	$459M
Income Before Tax	$8.3B	$4.6B	$7.9B	$7.5B	$6.5B	$6.5B	$11.5B	$15.4B
Tax Expense	$1.9B	$799M	$1.6B	$1.9B	$1.9B	$1.8B	$2.0B	$3.3B
Net Income	$5.5B	$3.1B	$5.5B	$5.0B	$3.7B	$3.8B	$8.2B	$10.7B
Net Margin	7.3%	3.5%	7.6%	6.3%	4.7%	4.4%	9.4%	10.3%
EPS (Diluted)	$321.00	$181.34	$324.60	$293.00	$220.00	$223.08	$484.50	$630.37
EBITDA	$7.1B	$7.8B	$14.2B	$6.5B	$6.4B	$488M	$11.2B	$14.8B
Shares Outstanding	17M	17M	17M	17M	17M	17M	17M	17M

032560.KS KSC