₩24,800.00 ($18.46)

-100.00 (-0.40%)

Weekly Expected Move ±7.3%

₩21177 ₩22988 ₩24800 ₩26612 ₩28423

KSC · Consumer Defensive · Household & Personal Products · Tech Score Buy · Power 48 · ₩237.0B mcap · 3M float · 1.28% daily turnover

Revenue

$645.2B +8.0% ▲

5Y CAGR: +4.2%

Gross Profit

$129.0B +14.9% ▲

5Y CAGR: +13.9%

Operating Income

$27.0B +60.7% ▲

5Y CAGR: +86.2%

Net Income

$29.2B +77.5% ▲

EPS (Diluted)

$3056.92 +77.5% ▲

EBITDA

$54.5B -24.0% ▼

5Y CAGR: +14.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$576.0B	$617.4B	$628.6B	$597.6B	$645.2B
YoY Growth	+9.5%	+7.2%	+1.8%	-4.9%	+8.0%
Cost of Revenue	$484.0B	$529.2B	$523.7B	$485.4B	$516.2B
Gross Profit	$92.0B	$88.2B	$104.9B	$112.3B	$129.0B
Gross Margin	16.0%	14.3%	16.7%	18.8%	20.0%
R&D Expenses	$4.2B	$4.3B	$5.7B	$5.3B	$8.7B
SG&A Expenses	$27.3B	$27.9B	$79.0B	$25.0B	$93.4B
Operating Expenses	$80.0B	$84.8B	$84.7B	$95.5B	$102.0B
Operating Income	$11.9B	$3.4B	$20.2B	$16.8B	$27.0B
Operating Margin	2.1%	0.6%	3.2%	2.8%	4.2%
Interest Expense	$12.7B	$17.7B	$24.8B	$25.1B	$24.9B
Income Before Tax	$20.4B	-$8.0B	$10.8B	$18.6B	$24.9B
Tax Expense	$16.1B	$12.3B	$8.3B	$10.5B	$6.2B
Net Income	$14.1B	-$6.5B	$9.1B	$16.5B	$29.2B
Net Margin	2.5%	-1.1%	1.4%	2.8%	4.5%
EPS (Diluted)	$1453.00	$-683.21	$876.00	$1722.00	$3056.92
EBITDA	$41.1B	$33.8B	$48.2B	$71.6B	$54.5B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$151.9B	$146.5B	$154.3B	$163.7B	$153.5B	$173.7B	$205.2B	$239.0B
Cost of Revenue	$123.9B	$118.1B	$122.6B	$128.2B	$120.7B	$139.8B	$160.5B	$192.1B
Gross Profit	$28.0B	$28.5B	$31.7B	$35.5B	$32.7B	$33.9B	$44.7B	$46.9B
Gross Margin	18.4%	19.4%	20.5%	21.7%	21.3%	19.5%	21.8%	19.6%
R&D Expenses	$1.3B	$1.7B	$2.0B	$1.8B	$2.4B	$2.5B	$2.4B	$2.3B
SG&A Expenses	$6.4B	$6.1B	$6.3B	$25.6B	$9.2B	$8.2B	$8.3B	$9.3B
Operating Expenses	$24.7B	$24.0B	$25.2B	$25.6B	$29.6B	$26.6B	$28.3B	$30.7B
Operating Income	$3.3B	$4.4B	$6.5B	$9.9B	$3.2B	$7.4B	$16.4B	$16.3B
Operating Margin	2.2%	3.0%	4.2%	6.0%	2.1%	4.2%	8.0%	6.8%
Interest Expense	$6.6B	$6.5B	$6.3B	$6.1B	$6.2B	$6.3B	$5.8B	$5.6B
Income Before Tax	$931M	$6.5B	$1.5B	$7.2B	-$4.9B	$21.0B	$24.7B	$23.8B
Tax Expense	$1.3B	$498M	$3.0B	-$72M	$2.8B	$484M	$5.5B	-$22.8B
Net Income	$2.0B	$5.3B	$653M	$8.2B	-$1.9B	$22.3B	$14.1B	$29.3B
Net Margin	1.3%	3.6%	0.4%	5.0%	-1.3%	12.8%	6.9%	12.3%
EPS (Diluted)	$177.00	$551.43	$68.32	$854.98	$-201.00	$1458.81	$1477.55	$3064.30
EBITDA	$14.5B	$20.1B	$13.8B	$42.8B	$7.8B	$13.8B	$23.0B	$22.8B
Shares Outstanding	11M	10M	10M	10M	10M	16M	10M	10M

044820.KS KSC