₩127,600.00 ($95.00)

-1800.00 (-1.39%)

Weekly Expected Move ±2.5%

₩121119 ₩124359 ₩127600 ₩130841 ₩134081

KSC · Basic Materials · Steel · Tech Score Sell · Power 37 · ₩536.7B mcap · 846816 float · 0.554% daily turnover

Revenue

$6.61T +9.9% ▲

5Y CAGR: +9.2%

Gross Profit

$441.0B +21.9% ▲

5Y CAGR: +19.4%

Operating Income

$196.2B +97.8% ▲

5Y CAGR: +71.9%

Net Income

$64.6B +94.3% ▲

EPS (Diluted)

$16586.00 +94.3% ▲

EBITDA

$352.8B +32.2% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.01T	$6.75T	$6.42T	$6.02T	$6.61T
YoY Growth	+41.1%	+12.3%	-4.8%	-6.3%	+9.9%
Cost of Revenue	$5.49T	$6.30T	$5.99T	$5.66T	$6.17T
Gross Profit	$518.2B	$440.9B	$430.7B	$361.7B	$441.0B
Gross Margin	8.6%	6.5%	6.7%	6.0%	6.7%
R&D Expenses	$7.7B	$8.2B	$8.1B	$7.2B	$0
SG&A Expenses	$77.6B	$102.1B	$101.9B	$109.9B	$0
Operating Expenses	$210.0B	$244.7B	$230.1B	$262.5B	$244.8B
Operating Income	$308.2B	$196.1B	$200.8B	$99.2B	$196.2B
Operating Margin	5.1%	2.9%	3.1%	1.6%	3.0%
Interest Expense	$30.0B	$48.9B	$71.5B	$76.5B	$88.4B
Income Before Tax	$193.2B	$207.8B	$172.9B	$47.2B	$130.1B
Tax Expense	$59.6B	$51.7B	$41.0B	$13.0B	$44.2B
Net Income	$49.3B	$123.3B	$82.0B	$33.3B	$64.6B
Net Margin	0.8%	1.8%	1.3%	0.6%	1.0%
EPS (Diluted)	$12479.00	$31597.00	$21043.00	$8537.95	$16586.00
EBITDA	$372.2B	$366.5B	$334.3B	$267.0B	$352.8B
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.47T	$1.44T	$1.53T	$1.70T	$1.67T	$1.72T	$1.71T	$2.02T
Cost of Revenue	$1.37T	$1.41T	$1.42T	$1.59T	$1.55T	$1.60T	$1.59T	$1.85T
Gross Profit	$94.6B	$23.9B	$112.9B	$105.6B	$121.0B	$117.8B	$126.0B	$168.6B
Gross Margin	6.5%	1.7%	7.4%	6.2%	7.3%	6.9%	7.4%	8.3%
R&D Expenses	$1.6B	$2.0B	$1.8B	$1.9B	$2.2B	$2.1B	$1.8B	$1.7B
SG&A Expenses	$33.5B	$25.0B	$34.4B	$53.9B	$32.4B	$30.2B	$26.1B	$65.5B
Operating Expenses	$68.6B	$69.9B	$74.0B	$61.0B	$70.1B	$56.0B	$68.3B	$70.6B
Operating Income	$26.0B	-$45.9B	$38.9B	$44.6B	$51.0B	$61.7B	$57.7B	$98.1B
Operating Margin	1.8%	-3.2%	2.5%	2.6%	3.1%	3.6%	3.4%	4.8%
Interest Expense	$19.2B	$20.0B	$21.8B	$21.0B	$22.4B	$23.2B	$22.9B	$24.1B
Income Before Tax	$19.9B	-$72.2B	$29.5B	$38.4B	$44.9B	$17.3B	$48.4B	$89.5B
Tax Expense	$4.5B	-$11.8B	$8.3B	$10.2B	$11.0B	$14.8B	$19.5B	$23.0B
Net Income	$11.2B	-$31.7B	$16.7B	$19.1B	$21.9B	$6.9B	$23.2B	$51.7B
Net Margin	0.8%	-2.2%	1.1%	1.1%	1.3%	0.4%	1.4%	2.6%
EPS (Diluted)	$2867.00	$-8139.37	$4286.10	$4910.65	$5616.00	$7203.42	$5520.00	$12423.00
EBITDA	$76.5B	-$14.5B	$91.6B	$143.8B	$105.1B	$12.3B	$96.2B	$137.9B
Shares Outstanding	4M	4M	4M	4M	4M	432000	4M	4M

058650.KS KSC