₩11,910.00 ($8.86)

-80.00 (-0.67%)

Weekly Expected Move ±9.8%

₩9580 ₩10745 ₩11910 ₩13075 ₩14240

KSC · Industrials · Marine Shipping · Tech Score Strong Buy · Power 65 · ₩268.9B mcap · 14M float · 0.563% daily turnover

Revenue

$561.4B +8.4% ▲

5Y CAGR: +19.9%

Gross Profit

$127.3B +5.7% ▲

5Y CAGR: +15.4%

Operating Income

$110.3B +6.0% ▲

5Y CAGR: +16.8%

Net Income

$36.6B -36.3% ▼

5Y CAGR: +22.7%

EPS (Diluted)

$1619.38 -36.4% ▼

5Y CAGR: +22.6%

EBITDA

$226.6B -6.2% ▼

5Y CAGR: +25.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$324.0B	$445.4B	$472.6B	$517.9B	$561.4B
YoY Growth	+43.2%	+37.5%	+6.1%	+9.6%	+8.4%
Cost of Revenue	$251.8B	$360.5B	$371.0B	$397.4B	$434.1B
Gross Profit	$72.2B	$84.9B	$101.6B	$120.5B	$127.3B
Gross Margin	22.3%	19.1%	21.5%	23.3%	22.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.0B	$4.5B	$3.1B	$4.3B	$0
Operating Expenses	$14.1B	$15.3B	$13.7B	$16.4B	$17.0B
Operating Income	$58.1B	$69.5B	$88.4B	$104.1B	$110.3B
Operating Margin	17.9%	15.6%	18.7%	20.1%	19.7%
Interest Expense	$19.1B	$39.7B	$77.8B	$81.2B	$71.8B
Income Before Tax	$57.3B	$46.6B	$18.1B	$58.3B	$37.7B
Tax Expense	$1.2B	$1.2B	$1.1B	$841M	$1.1B
Net Income	$56.1B	$45.5B	$17.0B	$57.4B	$36.6B
Net Margin	17.3%	10.2%	3.6%	11.1%	6.5%
EPS (Diluted)	$2496.61	$2016.38	$754.82	$2547.81	$1619.38
EBITDA	$136.3B	$162.7B	$190.8B	$241.7B	$226.6B
Shares Outstanding	22M	23M	23M	23M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$131.6B	$136.7B	$137.7B	$133.6B	$142.7B	$147.4B	$139.8B	$159.9B
Cost of Revenue	$99.2B	$106.4B	$103.5B	$107.0B	$109.9B	$113.3B	$112.9B	$123.0B
Gross Profit	$32.4B	$30.3B	$34.1B	$26.6B	$32.8B	$34.1B	$26.9B	$36.9B
Gross Margin	24.6%	22.2%	24.8%	19.9%	23.0%	23.2%	19.3%	23.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.1B	$1.1B	$4.4B	$4.5B	$688M	$942M	$1.4B	$4.8B
Operating Expenses	$4.3B	$4.6B	$4.4B	$4.5B	$4.0B	$4.4B	$5.3B	$4.9B
Operating Income	$28.1B	$25.7B	$29.7B	$22.1B	$28.8B	$29.7B	$21.6B	$32.0B
Operating Margin	21.3%	18.8%	21.6%	16.5%	20.2%	20.2%	15.5%	20.0%
Interest Expense	$19.9B	$20.4B	$18.7B	$17.1B	$18.3B	$17.8B	$17.2B	$17.8B
Income Before Tax	-$4.3B	$31.9B	$12.4B	-$5.8B	$17.6B	$13.5B	$64.0B	$17.7B
Tax Expense	$148M	$421M	$861M	$93M	$215M	-$53M	$473M	$650M
Net Income	-$4.5B	$31.5B	$11.6B	-$5.9B	$17.4B	$13.5B	$63.5B	$17.0B
Net Margin	-3.4%	23.1%	8.4%	-4.4%	12.2%	9.2%	45.4%	10.6%
EPS (Diluted)	$-198.00	$1398.75	$512.80	$-261.83	$770.00	$598.90	$2812.89	$753.47
EBITDA	$41.2B	$80.7B	$60.0B	$39.3B	$64.3B	$62.1B	$50.1B	$60.0B
Shares Outstanding	23M	23M	23M	23M	23M	23M	23M	23M

044450.KS KSC