₩6,820.00 ($5.08)

+70.00 (+1.04%)

Weekly Expected Move ±2.9%

₩6427 ₩6624 ₩6820 ₩7016 ₩7213

KSC · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 39 · ₩184.5B mcap · 15M float · 1.13% daily turnover

Revenue

$1.90T +4.4% ▲

5Y CAGR: +9.9%

Gross Profit

$257.7B +26.5% ▲

5Y CAGR: +17.5%

Operating Income

$86.2B +42.2% ▲

Net Income

$68.6B +103.2% ▲

EPS (Diluted)

$2464.53 +99.3% ▲

EBITDA

$153.5B +24.9% ▲

5Y CAGR: +23.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.59T	$1.86T	$1.79T	$1.82T	$1.90T
YoY Growth	+34.3%	+17.0%	-3.6%	+1.4%	+4.4%
Cost of Revenue	$1.46T	$1.72T	$1.63T	$1.61T	$1.64T
Gross Profit	$125.3B	$141.1B	$166.7B	$203.7B	$257.7B
Gross Margin	7.9%	7.6%	9.3%	11.2%	13.6%
R&D Expenses	$16.7B	$2.7B	$3.8B	$5.4B	$0
SG&A Expenses	$51.1B	$45.2B	$43.0B	$66.3B	$69.4B
Operating Expenses	$127.3B	$102.8B	$114.8B	$143.1B	$171.5B
Operating Income	$15.6B	$50.3B	$51.9B	$60.6B	$86.2B
Operating Margin	1.0%	2.7%	2.9%	3.3%	4.5%
Interest Expense	$9.5B	$13.3B	$17.4B	$16.2B	$14.8B
Income Before Tax	-$11.8B	$20.9B	$33.7B	$51.7B	$85.8B
Tax Expense	-$1.0B	$12.2B	$23.1B	$17.7B	$15.7B
Net Income	-$10.8B	$8.7B	$4.0B	$33.7B	$68.6B
Net Margin	-0.7%	0.5%	0.2%	1.9%	3.6%
EPS (Diluted)	$-398.98	$321.62	$147.90	$1236.55	$2464.53
EBITDA	$54.4B	$85.9B	$108.7B	$122.9B	$153.5B
Shares Outstanding	27M	27M	27M	27M	28M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$439.9B	$451.0B	$453.6B	$481.5B	$468.8B	$493.1B	$484.8B	$524.6B
Cost of Revenue	$385.8B	$401.5B	$397.8B	$405.2B	$403.6B	$436.1B	$408.8B	$443.3B
Gross Profit	$54.1B	$49.4B	$55.7B	$76.2B	$65.2B	$57.0B	$76.0B	$81.3B
Gross Margin	12.3%	11.0%	12.3%	15.8%	13.9%	11.6%	15.7%	15.5%
R&D Expenses	$1.8B	$1.2B	$0	$1.4B	$7.0B	$5.9B	$4.7B	$3.5B
SG&A Expenses	$20.8B	$21.1B	$33.5B	$15.8B	$16.3B	$21.8B	$14.5B	$20.2B
Operating Expenses	$40.3B	$42.3B	$33.5B	$39.0B	$40.5B	$55.7B	$28.3B	$46.4B
Operating Income	$13.8B	$7.1B	$22.2B	$37.2B	$24.7B	$1.3B	$47.6B	$34.9B
Operating Margin	3.1%	1.6%	4.9%	7.7%	5.3%	0.3%	9.8%	6.7%
Interest Expense	$3.8B	$4.9B	$3.5B	$3.0B	$3.2B	$5.1B	$2.8B	$2.9B
Income Before Tax	$2.3B	$898M	$28.3B	$26.6B	$30.2B	$857M	$47.7B	$44.0B
Tax Expense	$1.3B	$3.1B	$4.3B	$3.4B	$5.5B	$2.5B	$8.4B	$10.4B
Net Income	$482M	-$1.3B	$22.4B	$22.1B	$23.6B	$689M	$38.4B	$33.6B
Net Margin	0.1%	-0.3%	4.9%	4.6%	5.0%	0.1%	7.9%	6.4%
EPS (Diluted)	$18.00	$-48.20	$827.49	$817.00	$872.00	$25.49	$1419.44	$1243.65
EBITDA	$19.8B	$19.9B	$55.7B	$42.2B	$46.3B	$19.4B	$65.0B	$48.7B
Shares Outstanding	27M	27M	27M	27M	27M	28M	27M	27M

033530.KS KSC