₩2,200.00 ($1.64)

+10.00 (+0.46%)

Weekly Expected Move ±2.3%

₩2098 ₩2149 ₩2200 ₩2251 ₩2302

KSC · Industrials · Specialty Business Services · Tech Score Buy · Power 52 · ₩83.5B mcap · 26M float · 0.455% daily turnover

Revenue

$1.04T -7.0% ▼

5Y CAGR: +2.3%

Gross Profit

$133.8B -2.5% ▼

5Y CAGR: +4.3%

Operating Income

$30.5B +338.2% ▲

5Y CAGR: +11.3%

Net Income

$23.4B +343.6% ▲

5Y CAGR: +16.9%

EPS (Diluted)

$591.20 +324.4% ▲

5Y CAGR: +18.1%

EBITDA

$55.2B +79.4% ▲

5Y CAGR: +8.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$965.7B	$1.03T	$1.04T	$1.12T	$1.04T
YoY Growth	+3.7%	+6.6%	+0.6%	+8.3%	-7.0%
Cost of Revenue	$850.5B	$892.7B	$423M	$984.1B	$908.9B
Gross Profit	$115.2B	$136.8B	$1.03T	$137.3B	$133.8B
Gross Margin	11.9%	13.3%	100.0%	12.2%	12.8%
R&D Expenses	$30M	$24M	$31M	$17M	$0
SG&A Expenses	$578.0B	$605.1B	$589.1B	$656.9B	$526.4B
Operating Expenses	$944.1B	$1.01T	$1.02T	$129.8B	$103.2B
Operating Income	$21.0B	$24.3B	$18.9B	$7.0B	$30.5B
Operating Margin	2.2%	2.4%	1.8%	0.6%	2.9%
Interest Expense	$1.1B	$1.5B	$1.6B	$2.3B	$2.3B
Income Before Tax	$22.8B	$23.8B	$20.0B	$8.4B	$31.9B
Tax Expense	$3.7B	$5.7B	$4.2B	$1.6B	$6.7B
Net Income	$18.2B	$17.1B	$14.6B	$5.3B	$23.4B
Net Margin	1.9%	1.7%	1.4%	0.5%	2.2%
EPS (Diluted)	$454.31	$435.52	$386.14	$139.29	$591.20
EBITDA	$41.4B	$43.3B	$41.4B	$30.8B	$55.2B
Shares Outstanding	40M	39M	38M	38M	43M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$258.5B	$279.3B	$235.2B	$248.0B	$268.9B	$290.5B	$235.8B	$238.4B
Cost of Revenue	$0	$247.9B	$0	$0	$0	$261.1B	$204.5B	$205.8B
Gross Profit	$258.5B	$31.4B	$235.2B	$248.0B	$268.9B	$29.4B	$31.3B	$32.6B
Gross Margin	100.0%	11.2%	100.0%	100.0%	100.0%	10.1%	13.3%	13.7%
R&D Expenses	$0	$5M	$6M	$765K	$713K	$4M	$6M	$0
SG&A Expenses	$253.4B	$163.7B	$228.6B	$118.8B	$136.7B	$158.0B	$112.1B	$113.6B
Operating Expenses	$253.4B	$27.4B	$228.6B	$235.2B	$259.8B	$27.6B	$20.8B	$22.9B
Operating Income	$5.1B	$3.8B	$6.6B	$12.8B	$9.2B	$1.9B	$10.5B	$9.7B
Operating Margin	2.0%	1.3%	2.8%	5.2%	3.4%	0.6%	4.5%	4.0%
Interest Expense	$573M	$551M	$523M	$531M	$711M	$536M	$485M	$460M
Income Before Tax	$5.3B	$4.4B	$6.7B	$12.8B	$9.4B	$2.9B	$10.6B	$9.9B
Tax Expense	$1.2B	$796M	$1.4B	$2.8B	$2.1B	$314M	$2.5B	$2.3B
Net Income	$3.8B	$3.4B	$5.0B	$9.4B	$7.1B	$2.0B	$7.7B	$7.3B
Net Margin	1.5%	1.2%	2.1%	3.8%	2.6%	0.7%	3.3%	3.0%
EPS (Diluted)	$100.00	$89.89	$130.82	$248.00	$186.00	$52.19	$202.00	$192.00
EBITDA	$258.5B	$10.2B	$240.9B	$19.9B	$16.9B	-$222.5B	$16.7B	$16.0B
Shares Outstanding	38M	38M	38M	38M	38M	29M	45M	43M

058850.KS KSC