₩38,400.00 ($28.59)

+300.00 (+0.79%)

Weekly Expected Move ±2.7%

₩36300 ₩37350 ₩38400 ₩39450 ₩40500

KSC · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 36 · ₩346.8B mcap · 6M float · 0.486% daily turnover

Revenue

$1.29T -6.3% ▼

5Y CAGR: +11.8%

Gross Profit

$176.6B -18.4% ▼

5Y CAGR: +1.1%

Operating Income

$38.9B -56.9% ▼

5Y CAGR: -15.6%

Net Income

$20.8B +5.1% ▲

5Y CAGR: -13.9%

EPS (Diluted)

$2262.23 +8.1% ▲

5Y CAGR: -12.0%

EBITDA

$84.5B -23.4% ▼

5Y CAGR: -5.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.04T	$1.28T	$1.29T	$1.37T	$1.29T
YoY Growth	+41.5%	+22.7%	+0.7%	+6.7%	-6.3%
Cost of Revenue	$814.9B	$1.07T	$1.06T	$1.15T	$1.11T
Gross Profit	$226.2B	$208.5B	$224.7B	$216.4B	$176.6B
Gross Margin	21.7%	16.3%	17.5%	15.8%	13.7%
R&D Expenses	$237M	$310M	$318M	$74M	$0
SG&A Expenses	$36.7B	$57.6B	$60.6B	$58.8B	$0
Operating Expenses	$86.3B	$121.5B	$132.6B	$126.0B	$137.6B
Operating Income	$139.9B	$85.8B	$92.2B	$90.4B	$38.9B
Operating Margin	13.4%	6.7%	7.2%	6.6%	3.0%
Interest Expense	$29.5B	$33.0B	$36.5B	$40.7B	$38.9B
Income Before Tax	$129.5B	$12.9B	$1.6B	$25.0B	$30.2B
Tax Expense	$23.3B	$10.4B	$12.7B	$5.1B	$8.7B
Net Income	$106.2B	$3.1B	$50.5B	$19.8B	$20.8B
Net Margin	10.2%	0.2%	3.9%	1.4%	1.6%
EPS (Diluted)	$10530.00	$313.58	$5237.37	$2093.52	$2262.23
EBITDA	$198.8B	$86.7B	$135.9B	$110.4B	$84.5B
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	$313.2B	$362.3B	$330.3B	$334.9B	$329.6B	$315.3B	$304.9B	$343.6B
Cost of Revenue	$295.5B	$305.5B	$278.7B	$282.2B	$271.7B	$262.8B	$258.3B	$286.5B
Gross Profit	$17.8B	$56.8B	$51.6B	$52.7B	$57.9B	$52.5B	$46.6B	$57.1B
Gross Margin	5.7%	15.7%	15.6%	15.7%	17.6%	16.7%	15.3%	16.6%
R&D Expenses	$134M	$6M	$0	$193M	$438M	$355M	$1.4B	$1.4B
SG&A Expenses	$17.8B	$14.0B	$34.2B	$14.5B	$15.1B	$18.9B	$14.2B	$34.4B
Operating Expenses	$35.1B	$33.1B	$34.2B	$36.4B	$38.2B	$42.2B	$34.0B	$36.3B
Operating Income	-$17.4B	$23.7B	$17.4B	$16.3B	$19.8B	$10.3B	$12.6B	$20.8B
Operating Margin	-5.5%	6.6%	5.3%	4.9%	6.0%	3.3%	4.1%	6.1%
Interest Expense	$10.6B	$10.5B	$10.1B	$9.7B	$10.0B	$8.7B	$10.4B	$9.9B
Income Before Tax	-$28.0B	-$15.5B	$6.6B	$2.0B	$14.5B	$7.2B	$28.3B	$30.5B
Tax Expense	-$4.9B	-$5.3B	-$86M	$1.7B	$3.3B	$3.8B	$5.6B	$9.9B
Net Income	-$22.9B	-$10.2B	$7.4B	$1.3B	$12.3B	-$195M	$22.5B	$20.3B
Net Margin	-7.3%	-2.8%	2.2%	0.4%	3.7%	-0.1%	7.4%	5.9%
EPS (Diluted)	$-2413.00	$-1080.98	$789.89	$142.00	$1333.00	$-21.16	$2473.76	$2251.15
EBITDA	-$6.2B	$10.8B	$62.3B	$27.9B	$32.3B	$21.3B	$22.8B	$31.4B
Shares Outstanding	9M	10M	9M	9M	9M	9M	9M	9M

060980.KS KSC