₩6,160.00 ($4.58)

+30.00 (+0.49%)

Weekly Expected Move ±3.7%

₩5705 ₩5932 ₩6160 ₩6388 ₩6615

KSC · Communication Services · Advertising Agencies · Tech Score Strong Sell · Power 31 · ₩99.8B mcap · 6M float · 1.38% daily turnover

Analysis Technicals Weather Peers

Revenue

$483.9B -12.8% ▼

5Y CAGR: +5.2%

Gross Profit

$221.3B -9.1% ▼

5Y CAGR: +6.1%

Operating Income

$27.5B -7.0% ▼

5Y CAGR: +6.4%

Net Income

$17.4B -23.4% ▼

5Y CAGR: +14.0%

EPS (Diluted)

$1072.40 -23.5% ▼

5Y CAGR: +14.0%

EBITDA

$41.2B -3.5% ▼

5Y CAGR: +7.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$458.5B	$530.4B	$548.3B	$554.7B	$483.9B
YoY Growth	+22.1%	+15.7%	+3.4%	+1.2%	-12.8%
Cost of Revenue	$274.0B	$326.0B	$339.0B	$311.3B	$262.5B
Gross Profit	$184.5B	$204.4B	$209.3B	$243.5B	$221.3B
Gross Margin	40.2%	38.5%	38.2%	43.9%	45.7%
R&D Expenses	$4.2B	$3.6B	$3.7B	$4.1B	$0
SG&A Expenses	$17.2B	$20.2B	$22.4B	$24.9B	$27.1B
Operating Expenses	$158.7B	$179.1B	$182.9B	$213.9B	$193.8B
Operating Income	$22.2B	$24.8B	$26.4B	$29.6B	$27.5B
Operating Margin	4.9%	4.7%	4.8%	5.3%	5.7%
Interest Expense	$547M	$742M	$875M	$691M	$637M
Income Before Tax	$24.7B	$24.6B	$26.0B	$30.0B	$25.9B
Tax Expense	$7.4B	$7.2B	$9.8B	$7.3B	$8.5B
Net Income	$17.3B	$18.1B	$16.2B	$22.7B	$17.4B
Net Margin	3.8%	3.4%	3.0%	4.1%	3.6%
EPS (Diluted)	$1067.46	$1077.37	$999.79	$1401.78	$1072.40
EBITDA	$34.4B	$36.9B	$37.3B	$42.7B	$41.2B
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$116.5B	$227.2B	$80.8B	$99.0B	$92.2B	$211.9B	$72.1B	$102.8B
Cost of Revenue	$57.4B	$144.0B	$36.8B	$45.2B	$38.1B	$132.1B	$34.5B	$51.5B
Gross Profit	$59.1B	$83.2B	$44.0B	$53.8B	$54.1B	$79.8B	$37.6B	$51.3B
Gross Margin	50.7%	36.6%	54.4%	54.3%	58.7%	37.7%	52.2%	49.9%
R&D Expenses	$0	$1.6B	$769M	$946M	$590M	$1.3B	$734M	$0
SG&A Expenses	$6.3B	$7.9B	$53.5B	$6.3B	$6.5B	$8.0B	$6.3B	$46.3B
Operating Expenses	$51.5B	$59.8B	$53.5B	$53.3B	$48.9B	$48.5B	$49.8B	$47.5B
Operating Income	$7.6B	$23.4B	-$9.5B	$461M	$5.2B	$31.3B	-$12.1B	$3.8B
Operating Margin	6.5%	10.3%	-11.8%	0.5%	5.6%	14.8%	-16.8%	3.7%
Interest Expense	$196M	$189M	$165M	$174M	$166M	$132M	$143M	$172M
Income Before Tax	$7.7B	$23.9B	-$9.3B	$414M	$5.0B	$29.8B	-$12.3B	$4.0B
Tax Expense	$2.2B	$6.1B	-$1.5B	$1.0B	$1.5B	$7.5B	-$2.2B	$1.2B
Net Income	$5.6B	$17.8B	-$7.8B	-$613M	$3.5B	$22.3B	-$10.0B	$2.8B
Net Margin	4.8%	7.9%	-9.7%	-0.6%	3.8%	10.5%	-13.9%	2.7%
EPS (Diluted)	$343.00	$1101.96	$-481.31	$-38.00	$213.00	$1378.12	$-618.75	$170.04
EBITDA	$11.0B	$27.8B	$47.3B	$4.0B	$8.8B	$34.7B	-$8.9B	$7.1B
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

035000.KS KSC