₩26,300.00 ($19.58)

-100.00 (-0.38%)

Weekly Expected Move ±0.7%

₩25916 ₩26108 ₩26300 ₩26492 ₩26684

KSC · Utilities · Regulated Gas · Tech Score Sell · Power 37 · ₩108.4B mcap · 1M float · 0.161% daily turnover

Analysis Technicals Weather Peers

Revenue

$963.0B +2.1% ▲

5Y CAGR: +13.8%

Gross Profit

$86.8B +4.3% ▲

5Y CAGR: +4.8%

Operating Income

$19.1B -1.4% ▼

5Y CAGR: +5.2%

Net Income

$19.2B -0.5% ▼

5Y CAGR: +11.0%

EPS (Diluted)

$4650.00 -0.9% ▼

5Y CAGR: +11.0%

EBITDA

$35.7B -13.8% ▼

5Y CAGR: +2.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$504.2B	$728.5B	$781.3B	$943.6B	$963.0B
YoY Growth	-0.1%	+44.5%	+7.3%	+20.8%	+2.1%
Cost of Revenue	$442.3B	$660.1B	$703.3B	$860.4B	$876.1B
Gross Profit	$61.9B	$68.4B	$78.0B	$83.2B	$86.8B
Gross Margin	12.3%	9.4%	10.0%	8.8%	9.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$19.6B	$19.7B	$20.9B	$21.8B	$22.6B
Operating Expenses	$58.7B	$60.4B	$61.5B	$63.8B	$67.7B
Operating Income	$5.7B	$11.3B	$16.5B	$19.4B	$19.1B
Operating Margin	1.1%	1.6%	2.1%	2.1%	2.0%
Interest Expense	$681M	$662M	$618M	$683M	$657M
Income Before Tax	$4.9B	$14.5B	$22.3B	$24.4B	$24.2B
Tax Expense	$1.2B	$2.4B	$4.6B	$5.1B	$5.0B
Net Income	$3.7B	$12.2B	$17.5B	$19.3B	$19.2B
Net Margin	0.7%	1.7%	2.2%	2.0%	2.0%
EPS (Diluted)	$900.86	$2955.91	$4250.68	$4690.85	$4650.00
EBITDA	$21.3B	$31.2B	$38.6B	$41.4B	$35.7B
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$164.0B	$289.1B	$350.5B	$222.2B	$139.0B	$251.2B	$319.5B	$196.5B
Cost of Revenue	$146.9B	$263.6B	$329.2B	$201.1B	$123.2B	$222.6B	$299.2B	$181.6B
Gross Profit	$17.1B	$25.5B	$21.3B	$21.1B	$15.8B	$28.6B	$20.3B	$14.9B
Gross Margin	10.4%	8.8%	6.1%	9.5%	11.4%	11.4%	6.4%	7.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.2B	$5.6B	$17.4B	$5.1B	$5.4B	$5.8B	$6.4B	$11.1B
Operating Expenses	$17.1B	$16.3B	$17.4B	$15.4B	$17.4B	$17.5B	$13.4B	$11.6B
Operating Income	-$19M	$9.2B	$3.9B	$5.7B	-$1.6B	$11.1B	$6.9B	$3.3B
Operating Margin	-0.0%	3.2%	1.1%	2.6%	-1.1%	4.4%	2.2%	1.7%
Interest Expense	$169M	$176M	$165M	$166M	$163M	$164M	$164M	$164M
Income Before Tax	$880M	$10.5B	$5.1B	$7.9B	-$764M	$12.0B	$8.6B	$5.3B
Tax Expense	$96M	$2.2B	$1.0B	$1.7B	-$245M	$2.6B	$2.0B	$1.1B
Net Income	$785M	$8.3B	$4.1B	$6.1B	-$519M	$9.4B	$6.6B	$4.2B
Net Margin	0.5%	2.9%	1.2%	2.8%	-0.4%	3.7%	2.1%	2.1%
EPS (Diluted)	$191.00	$2021.31	$1002.15	$1491.00	$-126.00	$2283.31	$1597.51	$1011.94
EBITDA	$5.1B	$14.8B	$25.4B	$12.2B	$3.5B	-$5.4B	$11.1B	$7.5B
Shares Outstanding	4M	4M	4M	4M	4M	4M	4M	4M

034590.KS KSC