₩3,100.00 ($2.31)

+5.00 (+0.16%)

Weekly Expected Move ±2.6%

₩2936 ₩3018 ₩3100 ₩3182 ₩3264

KSC · Communication Services · Advertising Agencies · Tech Score Strong Sell · Power 32 · ₩197.4B mcap · 36M float · 1.38% daily turnover

Revenue

$236.0B +27.7% ▲

5Y CAGR: +17.1%

Gross Profit

$51.3B +62.4% ▲

5Y CAGR: +12.5%

Operating Income

$14.1B +2023.9% ▲

5Y CAGR: +32.6%

Net Income

$22.4B +1786.2% ▲

EPS (Diluted)

$352.78 +1783.5% ▲

EBITDA

$19.5B +478.8% ▲

5Y CAGR: +10.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$120.3B	$140.2B	$223.6B	$184.9B	$236.0B
YoY Growth	+12.3%	+16.6%	+59.5%	-17.3%	+27.7%
Cost of Revenue	$116.8B	$109.0B	$178.8B	$153.3B	$184.7B
Gross Profit	$23.1B	$31.3B	$44.8B	$31.6B	$51.3B
Gross Margin	19.2%	22.3%	20.0%	17.1%	21.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$13.1B	$9.7B	$11.6B	$10.5B	$0
Operating Expenses	$1.1B	$22.3B	$23.6B	$32.3B	$37.3B
Operating Income	$22.0B	$10.3B	$21.2B	-$732M	$14.1B
Operating Margin	18.3%	7.4%	9.5%	-0.4%	6.0%
Interest Expense	$175M	$300M	$327M	$735M	$641M
Income Before Tax	$27.1B	$12.4B	$25.0B	$4.1B	$28.9B
Tax Expense	$5.0B	$986M	$2.0B	$2.2B	$5.3B
Net Income	$21.9B	$11.6B	$21.5B	$1.2B	$22.4B
Net Margin	18.2%	8.3%	9.6%	0.6%	9.5%
EPS (Diluted)	$347.37	$183.52	$339.62	$18.73	$352.78
EBITDA	$28.8B	$16.4B	$27.6B	$3.4B	$19.5B
Shares Outstanding	63M	63M	63M	63M	64M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$41.0B	$54.4B	$59.0B	$48.3B	$69.9B	$58.8B	$53.5B	$62.1B
Cost of Revenue	$34.4B	$44.4B	$45.6B	$37.6B	$52.7B	$48.9B	$42.6B	$49.4B
Gross Profit	$6.6B	$10.0B	$13.4B	$10.7B	$17.2B	$10.0B	$10.9B	$12.7B
Gross Margin	16.2%	18.4%	22.8%	22.2%	24.6%	17.0%	20.4%	20.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.0B	$2.9B	$8.9B	$7.5B	$4.3B	$5.6B	$3.5B	$4.3B
Operating Expenses	$7.7B	$8.0B	$4.7B	$6.5B	$3.2B	$22.9B	$7.0B	$9.0B
Operating Income	-$1.1B	$2.0B	$8.7B	$4.2B	$14.1B	-$152M	$3.9B	$3.7B
Operating Margin	-2.7%	3.8%	14.8%	8.7%	20.1%	-0.3%	7.3%	6.0%
Interest Expense	$253M	$346M	$169M	$97M	$81M	$153M	$143M	$192M
Income Before Tax	-$686M	$1.3B	$7.9B	$5.4B	$14.7B	$921M	$8.2B	$4.9B
Tax Expense	$325M	$442M	$990M	$870M	$4.2B	-$738M	$1.2B	$2.1B
Net Income	-$852M	$868M	$6.3B	$4.4B	$10.0B	$1.7B	$6.6B	$2.0B
Net Margin	-2.1%	1.6%	10.7%	9.1%	14.3%	2.8%	12.4%	3.1%
EPS (Diluted)	$-13.44	$13.68	$99.67	$69.56	$157.00	$44.87	$103.91	$30.68
EBITDA	$815M	$2.8B	$5.9B	$12.1B	$16.1B	-$14.5B	$5.3B	$5.4B
Shares Outstanding	63M	63M	63M	63M	64M	37M	64M	64M

037270.KS KSC