₩2,180.00 ($1.62)

+0.00 (+0.00%)

Weekly Expected Move ±1.5%

₩2114 ₩2147 ₩2180 ₩2213 ₩2246

KSC · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 42 · ₩42.2B mcap · 10M float · 0.391% daily turnover

Analysis Technicals Weather Peers

Revenue

$542.3B -6.3% ▼

5Y CAGR: +9.2%

Gross Profit

$90.6B -20.4% ▼

5Y CAGR: +4.9%

Operating Income

-$1.4B -106.6% ▼

Net Income

-$11.9B -173.2% ▼

EPS (Diluted)

$-614.89 -173.2% ▼

EBITDA

$21.0B -64.9% ▼

5Y CAGR: -6.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$397.0B	$489.0B	$575.5B	$578.6B	$542.3B
YoY Growth	+13.7%	+23.2%	+17.7%	+0.5%	-6.3%
Cost of Revenue	$314.0B	$390.5B	$471.8B	$464.7B	$451.7B
Gross Profit	$83.0B	$98.5B	$103.7B	$113.8B	$90.6B
Gross Margin	20.9%	20.1%	18.0%	19.7%	16.7%
R&D Expenses	$14.8B	$16.3B	$16.7B	$19.2B	$0
SG&A Expenses	$24.2B	$33.8B	$30.0B	$33.6B	$0
Operating Expenses	$70.8B	$84.4B	$75.9B	$93.2B	$91.9B
Operating Income	$19.1B	$14.1B	$27.5B	$20.6B	-$1.4B
Operating Margin	4.8%	2.9%	4.8%	3.6%	-0.3%
Interest Expense	$5.0B	$8.3B	$13.6B	$12.7B	$10.5B
Income Before Tax	$14.8B	$6.8B	$17.8B	$24.6B	-$11.4B
Tax Expense	$4.4B	$6.0B	$3.6B	$7.3B	$639M
Net Income	$9.8B	$718M	$14.1B	$16.3B	-$11.9B
Net Margin	2.5%	0.1%	2.4%	2.8%	-2.2%
EPS (Diluted)	$505.77	$37.07	$726.20	$839.77	$-614.89
EBITDA	$41.4B	$38.5B	$56.0B	$59.9B	$21.0B
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$146.0B	$141.4B	$144.0B	$142.9B	$135.6B	$119.8B	$130.3B	$149.9B
Cost of Revenue	$117.0B	$114.7B	$116.0B	$122.4B	$115.5B	$97.8B	$104.5B	$125.0B
Gross Profit	$29.0B	$26.7B	$28.0B	$20.5B	$20.1B	$22.0B	$25.8B	$24.9B
Gross Margin	19.9%	18.9%	19.5%	14.3%	14.8%	18.4%	19.8%	16.6%
R&D Expenses	$5.0B	$4.9B	$5.3B	$5.2B	$4.6B	$3.7B	$4.4B	$4.9B
SG&A Expenses	$8.6B	$7.4B	$25.2B	$8.4B	$8.3B	$8.9B	$8.3B	$8.3B
Operating Expenses	$23.5B	$23.4B	$25.2B	$24.5B	$23.1B	$19.1B	$23.6B	$24.0B
Operating Income	$5.5B	$3.3B	$2.8B	-$4.1B	-$3.0B	$2.9B	$2.2B	$918M
Operating Margin	3.7%	2.3%	1.9%	-2.8%	-2.2%	2.4%	1.7%	0.6%
Interest Expense	$3.2B	$2.9B	$3.0B	$2.8B	$2.4B	$2.4B	$2.4B	$2.5B
Income Before Tax	-$1.2B	$11.9B	$293M	-$13.7B	-$2.4B	$4.5B	$4.3B	$1.5B
Tax Expense	$774M	$3.0B	$746M	$94M	$357M	-$558M	$1.8B	$821M
Net Income	-$2.5B	$8.6B	-$197M	-$13.3B	-$2.6B	$4.1B	$2.6B	$560M
Net Margin	-1.7%	6.1%	-0.1%	-9.3%	-1.9%	3.4%	2.0%	0.4%
EPS (Diluted)	$-128.00	$444.72	$-10.19	$-685.00	$-133.00	$212.85	$133.18	$28.94
EBITDA	$7.6B	$19.7B	$33.6B	-$5.2B	$5.4B	$8.5B	$7.9B	$6.6B
Shares Outstanding	19M	19M	20M	19M	19M	19M	19M	19M

041650.KS KSC