₩4,585.00 ($3.41)

-15.00 (-0.33%)

Weekly Expected Move ±4.5%

₩4172 ₩4378 ₩4585 ₩4792 ₩4998

KSC · Basic Materials · Steel · Tech Score Neutral · Power 43 · ₩274.7B mcap · 26M float · 3.92% daily turnover

Revenue

$1.13T -7.0% ▼

5Y CAGR: +4.4%

Gross Profit

$67.7B -32.9% ▼

5Y CAGR: +2.5%

Operating Income

$24.5B -52.9% ▼

5Y CAGR: +7.6%

Net Income

$17.0B -50.3% ▼

5Y CAGR: +21.9%

EPS (Diluted)

$2844.95 -50.3% ▼

5Y CAGR: +21.9%

EBITDA

$38.0B -35.9% ▼

5Y CAGR: +1.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.35T	$1.20T	$1.16T	$1.21T	$1.13T
YoY Growth	+48.5%	-10.8%	-3.6%	+4.4%	-7.0%
Cost of Revenue	$1.16T	$1.12T	$1.08T	$1.11T	$1.06T
Gross Profit	$186.3B	$77.5B	$82.0B	$101.0B	$67.7B
Gross Margin	13.8%	6.4%	7.1%	8.3%	6.0%
R&D Expenses	$497M	$1.3B	$330M	$442M	$0
SG&A Expenses	$12.7B	$13.8B	$17.8B	$15.4B	$16.7B
Operating Expenses	$43.0B	$39.3B	$51.4B	$49.0B	$43.3B
Operating Income	$143.3B	$38.2B	$30.6B	$51.9B	$24.5B
Operating Margin	10.6%	3.2%	2.6%	4.3%	2.2%
Interest Expense	$2.0B	$2.9B	$4.2B	$2.4B	$914M
Income Before Tax	$126.2B	$31.8B	$33.2B	$44.2B	$23.4B
Tax Expense	$27.5B	$8.9B	$8.0B	$9.0B	$5.2B
Net Income	$102.4B	$22.7B	$24.8B	$34.3B	$17.0B
Net Margin	7.6%	1.9%	2.1%	2.8%	1.5%
EPS (Diluted)	$17069.00	$3785.21	$4132.85	$5719.00	$2844.95
EBITDA	$144.2B	$49.5B	$50.0B	$59.2B	$38.0B
Shares Outstanding	6M	6M	6M	6M	6M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$283.4B	$285.9B	$277.2B	$284.1B	$282.6B	$281.5B	$279.3B	$298.2B
Cost of Revenue	$264.1B	$259.6B	$254.4B	$268.2B	$267.1B	$267.1B	$258.6B	$277.6B
Gross Profit	$19.3B	$26.2B	$22.8B	$15.9B	$15.5B	$14.4B	$20.7B	$20.6B
Gross Margin	6.8%	9.2%	8.2%	5.6%	5.5%	5.1%	7.4%	6.9%
R&D Expenses	$94M	$138M	$0	-$14M	$271M	-$340M	$29M	$0
SG&A Expenses	$3.7B	$3.9B	$3.8B	$3.9B	$4.3B	$4.7B	$4.5B	$4.2B
Operating Expenses	$9.0B	$12.5B	$10.5B	$10.4B	$10.5B	$12.3B	$14.4B	$11.0B
Operating Income	$10.3B	$13.7B	$11.9B	$5.5B	$5.0B	$2.1B	$6.3B	$9.6B
Operating Margin	3.6%	4.8%	4.3%	1.9%	1.8%	0.8%	2.3%	3.2%
Interest Expense	$580M	$553M	$297M	$241M	$181M	$195M	$188M	$196M
Income Before Tax	$5.5B	$13.1B	$12.5B	$4.7B	$5.2B	$970M	$7.9B	$9.0B
Tax Expense	$1.1B	$2.1B	$2.4B	$711M	$1.2B	$835M	$1.0B	$2.0B
Net Income	$4.7B	$10.3B	$10.1B	$3.7B	$3.9B	$62M	$6.8B	$6.9B
Net Margin	1.7%	3.6%	3.6%	1.3%	1.4%	0.0%	2.4%	2.3%
EPS (Diluted)	$833.75	$1835.08	$1566.67	$612.00	$652.00	$1.04	$113.33	$116.00
EBITDA	$10.3B	$16.8B	$11.9B	$8.4B	$8.8B	$4.7B	$9.8B	$13.2B
Shares Outstanding	6M	6M	6M	6M	6M	60M	61M	6M

058430.KS KSC