₩1,124.00 ($0.83)

+4.00 (+0.36%)

Weekly Expected Move ±2.6%

₩1065 ₩1095 ₩1124 ₩1153 ₩1183

KSC · Real Estate · REIT - Diversified · Tech Score Sell · Power 31 · ₩245.5B mcap · 108M float · 0.549% daily turnover

Revenue

$167.2B -19.5% ▼

5Y CAGR: -6.8%

Gross Profit

$146.6B -25.9% ▼

5Y CAGR: -7.9%

Operating Income

$14.0B -80.2% ▼

5Y CAGR: -31.7%

Net Income

$21.0B +227.4% ▲

5Y CAGR: -24.4%

EPS (Diluted)

$97.28 +227.3% ▲

5Y CAGR: -23.2%

EBITDA

$76.8B -4.5% ▼

5Y CAGR: -9.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$225.5B	$212.9B	$136.2B	$207.6B	$167.2B
YoY Growth	-5.0%	-5.6%	-36.0%	+52.5%	-19.5%
Cost of Revenue	$20.5B	$34.0B	$87.6B	$9.7B	$20.6B
Gross Profit	$205.0B	$178.9B	$48.5B	$198.0B	$146.6B
Gross Margin	90.9%	84.0%	35.6%	95.3%	87.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$19.1B	$19.3B	$20.2B	$20.8B	$0
Operating Expenses	$115.5B	$125.5B	$151.2B	$127.2B	$132.7B
Operating Income	$183.5B	$32.4B	$31.2B	$70.8B	$14.0B
Operating Margin	81.4%	15.2%	22.9%	34.1%	8.4%
Interest Expense	$33M	$36M	$0	$0	$35.7B
Income Before Tax	$188.0B	$31.2B	-$9.5B	-$26.4B	$30.8B
Tax Expense	$48.0B	$6.9B	-$1.9B	-$7.6B	$11.4B
Net Income	$139.3B	$24.1B	-$8.4B	-$16.5B	$21.0B
Net Margin	61.8%	11.3%	-6.2%	-7.9%	12.5%
EPS (Diluted)	$611.03	$105.76	$-38.33	$-76.42	$97.28
EBITDA	$193.4B	$42.3B	$41.9B	$80.4B	$76.8B
Shares Outstanding	228M	228M	220M	215M	217M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$42.3B	$98.2B	$37.1B	$37.6B	$47.6B	$47.0B	$42.7B	$52.8B
Cost of Revenue	$2.5B	$29.6B	$9.5B	$2.3B	$8.4B	$5.0B	$5.1B	$5.3B
Gross Profit	$42.5B	$68.6B	$27.7B	$35.4B	$39.1B	$42.0B	$37.6B	$47.5B
Gross Margin	100.3%	69.9%	74.6%	94.0%	82.3%	89.3%	88.1%	90.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.9B	$6.0B	$4.7B	$3.3B	$5.8B	$5.8B	$4.4B	$4.2B
Operating Expenses	$29.3B	$56.5B	$32.3B	$13.6B	$54.1B	$35.8B	$29.2B	$34.6B
Operating Income	$2.1B	$12.1B	-$4.6B	$13.9B	-$15.0B	$6.2B	$8.4B	$13.0B
Operating Margin	5.1%	12.3%	-12.4%	37.0%	-31.5%	13.3%	19.8%	24.6%
Interest Expense	$0	$26M	$0	$0	$26M	$9.1B	$8.6B	$9.0B
Income Before Tax	$4.0B	-$883M	$11.0B	$1.5B	-$12.9B	$32.6B	$14.1B	$27.0B
Tax Expense	$1.0B	-$214M	$2.6B	$564M	-$1.2B	$10.8B	$4.2B	$7.8B
Net Income	$3.2B	$338M	$8.6B	$1.0B	-$10.4B	$21.8B	$10.0B	$19.5B
Net Margin	7.5%	0.3%	23.1%	2.7%	-21.9%	46.3%	23.5%	36.9%
EPS (Diluted)	$15.00	$1.59	$39.81	$4.68	$-48.00	$100.79	$43.96	$84.23
EBITDA	$6.4B	$1.3B	-$1.7B	$15.4B	-$10.3B	$44.2B	$25.3B	$38.6B
Shares Outstanding	212M	215M	215M	215M	217M	217M	228M	233M

034830.KS KSC