₩33,900.00 ($25.23)

+1200.00 (+3.67%)

Weekly Expected Move ±5.8%

₩29982 ₩31941 ₩33900 ₩35859 ₩37818

KSC · Industrials · Engineering & Construction · Tech Score Strong Buy · Power 59 · ₩1.73T mcap · 14M float · 1.15% daily turnover

Revenue

$244.2B +87.4% ▲

5Y CAGR: +36.1%

Gross Profit

$18.3B +8.7% ▲

5Y CAGR: +92.6%

Operating Income

$7.0B -43.4% ▼

Net Income

$8.4B -36.7% ▼

5Y CAGR: +47.5%

EPS (Diluted)

$159.96 -62.2% ▼

5Y CAGR: +22.5%

EBITDA

$16.7B -35.2% ▼

5Y CAGR: +4.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$29.9B	$42.8B	$70.8B	$130.3B	$244.2B
YoY Growth	-42.8%	+43.2%	+65.4%	+84.1%	+87.4%
Cost of Revenue	$29.9B	$42.5B	$50.8B	$113.5B	$225.9B
Gross Profit	-$9M	$337M	$20.0B	$16.8B	$18.3B
Gross Margin	-0.0%	0.8%	28.3%	12.9%	7.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.4B	$1.4B	$1.8B	$3.3B
Operating Expenses	$4.9B	$6.9B	$6.9B	$4.4B	$11.3B
Operating Income	-$5.1B	-$6.6B	$13.1B	$12.4B	$7.0B
Operating Margin	-17.2%	-15.4%	18.5%	9.5%	2.9%
Interest Expense	$6M	$10M	$14M	$22M	$112M
Income Before Tax	-$4.1B	-$15.2B	$14.5B	$16.9B	$11.0B
Tax Expense	-$932M	-$3.1B	$2.9B	$3.7B	$2.7B
Net Income	-$3.2B	-$12.1B	$11.6B	$13.2B	$8.4B
Net Margin	-10.7%	-28.3%	16.4%	10.1%	3.4%
EPS (Diluted)	$-155.00	$-589.96	$409.00	$423.73	$159.96
EBITDA	$4.5B	-$4.4B	$21.0B	$25.7B	$16.7B
Shares Outstanding	21M	21M	25M	27M	52M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$37.4B	$40.9B	$44.5B	$67.0B	$77.0B	$55.8B	$52.8B	$95.4B
Cost of Revenue	$28.8B	$37.3B	$39.2B	$61.2B	$73.0B	$52.6B	$46.6B	$87.3B
Gross Profit	$8.6B	$3.6B	$5.3B	$5.8B	$4.0B	$3.2B	$6.2B	$8.1B
Gross Margin	22.9%	8.8%	11.9%	8.6%	5.2%	5.7%	11.8%	8.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$368M	$1.7B	$2.3B	$2.4B	$668M	$1.0B	$880M	$707M
Operating Expenses	$1.3B	$1.6B	$2.3B	$2.4B	$1.9B	$4.7B	$2.0B	$2.0B
Operating Income	$7.2B	$2.1B	$3.0B	$3.4B	$2.1B	-$1.5B	$4.2B	$6.1B
Operating Margin	19.4%	5.0%	6.8%	5.1%	2.7%	-2.7%	8.0%	6.4%
Interest Expense	$4M	$9M	$32M	$46M	$56M	-$22M	$13M	$12M
Income Before Tax	$7.4B	$4.7B	$3.5B	$1.9B	$4.1B	$1.6B	$7.9B	$9.5B
Tax Expense	$1.6B	$1.0B	$772M	$425M	$913M	$574M	$1.8B	$2.5B
Net Income	$5.8B	$3.6B	$2.7B	$1.4B	$3.2B	$1.0B	$6.1B	$7.0B
Net Margin	15.4%	8.8%	6.0%	2.2%	4.2%	1.8%	11.6%	7.3%
EPS (Diluted)	$182.84	$100.81	$74.52	$46.00	$77.00	$19.32	$116.90	$133.54
EBITDA	$9.6B	$7.1B	$5.8B	$8.3B	$6.7B	-$222M	$6.5B	$8.4B
Shares Outstanding	27M	36M	27M	27M	42M	52M	52M	52M

060370.KS KSC