₩15,460.00 ($11.51)

+110.00 (+0.72%)

Weekly Expected Move ±8.4%

₩12856 ₩14158 ₩15460 ₩16762 ₩18064

KSC · Technology · Information Technology Services · Tech Score Buy · Power 60 · ₩203.2B mcap · 10M float · 1.50% daily turnover

Analysis Technicals Weather Peers

Revenue

$687.2B +9.8% ▲

5Y CAGR: +7.4%

Gross Profit

$99.1B +7.0% ▲

5Y CAGR: +7.9%

Operating Income

$49.1B +32.9% ▲

5Y CAGR: +10.4%

Net Income

$28.3B -16.3% ▼

5Y CAGR: -16.4%

EPS (Diluted)

$2027.01 -21.3% ▼

5Y CAGR: -17.3%

EBITDA

$83.2B +11.8% ▲

5Y CAGR: -3.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$526.1B	$596.9B	$618.9B	$625.7B	$687.2B
YoY Growth	+9.5%	+13.5%	+3.7%	+1.1%	+9.8%
Cost of Revenue	$456.3B	$519.1B	$529.0B	$533.1B	$588.1B
Gross Profit	$69.8B	$77.8B	$89.9B	$92.7B	$99.1B
Gross Margin	13.3%	13.0%	14.5%	14.8%	14.4%
R&D Expenses	$1.9B	$3.0B	$2.5B	$1.6B	$0
SG&A Expenses	$14.5B	$14.7B	$16.5B	$18.6B	$18.7B
Operating Expenses	$34.3B	$40.2B	$50.0B	$55.7B	$50.0B
Operating Income	$35.5B	$37.5B	$40.0B	$37.0B	$49.1B
Operating Margin	6.8%	6.3%	6.5%	5.9%	7.1%
Interest Expense	$155M	$243M	$392M	$359M	$1.1B
Income Before Tax	$47.9B	$107.3B	$38.6B	$44.4B	$33.2B
Tax Expense	$8.9B	$23.2B	$8.1B	$10.5B	$4.8B
Net Income	$39.0B	$83.9B	$30.4B	$33.8B	$28.3B
Net Margin	7.4%	14.1%	4.9%	5.4%	4.1%
EPS (Diluted)	$3144.00	$6380.66	$2315.67	$2574.83	$2027.01
EBITDA	$56.4B	$124.7B	$61.3B	$74.5B	$83.2B
Shares Outstanding	12M	13M	13M	13M	14M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$144.1B	$179.7B	$172.1B	$181.4B	$163.6B	$170.1B	$178.6B	$175.0B
Cost of Revenue	$124.2B	$152.5B	$146.7B	$152.5B	$137.6B	$145.5B	$153.8B	$146.8B
Gross Profit	$19.9B	$27.2B	$25.4B	$29.0B	$26.0B	$24.6B	$24.9B	$28.2B
Gross Margin	13.8%	15.1%	14.8%	16.0%	15.9%	14.5%	13.9%	16.1%
R&D Expenses	$0	$0	$0	$369M	$0	$0	$0	$0
SG&A Expenses	$4.9B	$3.7B	$5.0B	$15.5B	$3.9B	$3.4B	$5.3B	$12.7B
Operating Expenses	$14.2B	$13.6B	$14.8B	$15.5B	$13.4B	$12.2B	$12.4B	$12.9B
Operating Income	$5.7B	$13.6B	$10.7B	$13.5B	$12.6B	$12.4B	$12.4B	$15.2B
Operating Margin	4.0%	7.6%	6.2%	7.4%	7.7%	7.3%	7.0%	8.7%
Interest Expense	$88M	$86M	$155M	$322M	$316M	$303M	$286M	$593M
Income Before Tax	$7.4B	$15.8B	$12.2B	$14.7B	$14.1B	-$7.8B	$13.6B	$16.4B
Tax Expense	$2.3B	$3.4B	$2.8B	$2.9B	$1.5B	-$2.4B	$3.4B	$3.6B
Net Income	$5.1B	$12.4B	$9.4B	$11.7B	$12.6B	-$5.4B	$10.3B	$12.8B
Net Margin	3.5%	6.9%	5.5%	6.5%	7.7%	-3.2%	5.7%	7.3%
EPS (Diluted)	$388.00	$941.45	$714.60	$894.09	$959.00	$-386.62	$780.99	$977.00
EBITDA	$5.7B	$23.8B	$20.9B	$38.0B	$23.1B	$1.4B	$19.1B	$21.7B
Shares Outstanding	17M	13M	13M	13M	13M	14M	14M	14M

035510.KS KSC