Also trades as: 034230.KQ (KOE) · $vol 2M

₩9,330.00 ($6.94)

-150.00 (-1.58%)

Weekly Expected Move ±3.0%

₩8765 ₩9048 ₩9330 ₩9612 ₩9895

KSC · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Sell · Power 30 · ₩818.8B mcap · 47M float · 1.34% daily turnover

Revenue

$1.15T +7.3% ▲

5Y CAGR: +20.4%

Gross Profit

$259.0B +8.8% ▲

Operating Income

$156.4B +14.9% ▲

Net Income

$94.4B +24.9% ▲

EPS (Diluted)

$1062.18 +25.0% ▲

EBITDA

$230.5B -8.5% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$414.5B	$587.6B	$994.2B	$1.07T	$1.15T
YoY Growth	-8.7%	+41.8%	+69.2%	+7.8%	+7.3%
Cost of Revenue	$421.4B	$523.8B	$760.2B	$834.0B	$890.9B
Gross Profit	-$7.0B	$63.8B	$234.0B	$238.1B	$259.0B
Gross Margin	-1.7%	10.9%	23.5%	22.2%	22.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$42.5B	$48.0B	$40.6B	$44.2B	$0
Operating Expenses	$48.3B	$53.4B	$88.2B	$102.0B	$102.2B
Operating Income	-$55.2B	$10.4B	$145.8B	$136.1B	$156.4B
Operating Margin	-13.3%	1.8%	14.7%	12.7%	13.6%
Interest Expense	$64.5B	$66.9B	$70.6B	$72.9B	$63.0B
Income Before Tax	-$65.9B	$30.1B	$91.5B	$100.8B	$135.9B
Tax Expense	$12.7B	$14.3B	$11.3B	-$9.9B	-$8.2B
Net Income	-$52.5B	$25.3B	$62.6B	$75.6B	$94.4B
Net Margin	-12.7%	4.3%	6.3%	7.0%	8.2%
EPS (Diluted)	$-614.21	$235.42	$725.47	$850.00	$1062.18
EBITDA	$96.7B	$191.8B	$245.1B	$251.8B	$230.5B
Shares Outstanding	86M	100M	86M	86M	92M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$268.2B	$265.8B	$283.3B	$284.5B	$288.2B	$293.9B	$294.0B	$318.1B
Cost of Revenue	$208.4B	$222.2B	$205.3B	$213.9B	$219.4B	$246.6B	$228.2B	$247.2B
Gross Profit	$59.8B	$43.6B	$78.0B	$70.6B	$68.9B	$47.2B	$65.8B	$70.9B
Gross Margin	22.3%	16.4%	27.5%	24.8%	23.9%	16.1%	22.4%	22.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$21.0B	$14.7B	$18.4B	$27.8B	$15.3B	$17.4B	$14.3B	$14.5B
Operating Expenses	$23.6B	$24.2B	$20.7B	$27.8B	$29.4B	$30.8B	$28.5B	$35.4B
Operating Income	$36.2B	$19.4B	$57.3B	$42.9B	$39.5B	$16.4B	$37.3B	$35.5B
Operating Margin	13.5%	7.3%	20.2%	15.1%	13.7%	5.6%	12.7%	11.2%
Interest Expense	$17.8B	$17.0B	$16.0B	$16.1B	$15.1B	$15.8B	$17.1B	$17.1B
Income Before Tax	$20.9B	$16.5B	$49.6B	$35.8B	$39.5B	$10.3B	$24.9B	$27.4B
Tax Expense	$1.2B	-$20.0B	$6.5B	$3.5B	$6.1B	-$25.6B	$6.2B	$6.4B
Net Income	$9.8B	$25.2B	$31.1B	$20.9B	$23.0B	$19.3B	$16.5B	$15.8B
Net Margin	3.7%	9.5%	11.0%	7.3%	8.0%	6.6%	5.6%	5.0%
EPS (Diluted)	$114.00	$293.04	$342.00	$237.00	$262.00	$221.18	$187.00	$179.00
EBITDA	$58.1B	$52.6B	$84.4B	$89.1B	$73.2B	$34.7B	$57.5B	$56.7B
Shares Outstanding	86M	86M	91M	91M	88M	47M	105M	123M

034230.KS KSC