₩49,100.00 ($36.33)

+900.00 (+1.87%)

Weekly Expected Move ±6.4%

₩42788 ₩45944 ₩49100 ₩52256 ₩55412

KSC · Industrials · Industrial - Machinery · Tech Score Sell · Power 33 · ₩1.67T mcap · 22M float · 1.06% daily turnover

Revenue

$402.4B +27.4% ▲

5Y CAGR: +10.2%

Gross Profit

$120.7B +73.4% ▲

5Y CAGR: +34.2%

Operating Income

$74.6B +124.9% ▲

5Y CAGR: +100.2%

Net Income

$164.7B +117.4% ▲

5Y CAGR: +172.1%

EPS (Diluted)

$4856.02 +97.5% ▲

5Y CAGR: +162.5%

EBITDA

$78.4B +122.4% ▲

5Y CAGR: +79.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$137.4B	$177.5B	$244.4B	$315.8B	$402.4B
YoY Growth	-44.6%	+29.2%	+37.7%	+29.2%	+27.4%
Cost of Revenue	$150.2B	$150.3B	$202.2B	$246.2B	$281.7B
Gross Profit	$15.7B	$28.5B	$42.2B	$69.6B	$120.7B
Gross Margin	11.4%	16.0%	17.3%	22.0%	30.0%
R&D Expenses	$10.4B	$1.3B	$13.2B	$0	$0
SG&A Expenses	$12.4B	$15.4B	$23.4B	$20.5B	$0
Operating Expenses	$26.2B	$16.6B	$35.4B	$36.4B	$46.0B
Operating Income	-$9.7B	$13.0B	$18.4B	$33.2B	$74.6B
Operating Margin	-7.1%	7.3%	7.5%	10.5%	18.5%
Interest Expense	$9.2B	$6.5B	$5.7B	$4.3B	$128M
Income Before Tax	-$2.1B	$15.5B	$14.8B	$27.7B	$160.5B
Tax Expense	$2.7B	$562M	-$16.6B	-$48.2B	-$4.6B
Net Income	-$7.8B	$14.1B	$31.6B	$75.8B	$164.7B
Net Margin	-5.7%	8.0%	12.9%	24.0%	40.9%
EPS (Diluted)	$-275.98	$498.56	$1108.20	$2459.00	$4856.02
EBITDA	$7.8B	$23.2B	$23.2B	$35.3B	$78.4B
Shares Outstanding	28M	28M	29M	31M	34M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$80.8B	$88.6B	$83.0B	$99.2B	$109.2B	$111.0B	$133.5B	$128.1B
Cost of Revenue	$62.4B	$65.2B	$66.6B	$74.7B	$81.8B	$71.8B	$85.9B	$84.2B
Gross Profit	$18.4B	$23.4B	$16.4B	$24.6B	$27.4B	$39.2B	$47.6B	$43.9B
Gross Margin	22.7%	26.4%	19.8%	24.8%	25.1%	35.3%	35.7%	34.3%
R&D Expenses	$2.8B	$3.3B	$3.7B	$4.6B	$0	$5.0B	$0	$0
SG&A Expenses	$9.6B	$8.0B	$6.0B	$7.0B	$4.2B	$4.6B	$4.4B	$7.1B
Operating Expenses	$9.6B	$14.2B	$6.0B	$7.1B	$13.3B	$11.5B	$14.5B	$12.4B
Operating Income	$8.8B	$9.1B	$10.3B	$17.5B	$19.3B	$27.6B	$33.1B	$31.6B
Operating Margin	10.9%	10.3%	12.4%	17.6%	17.7%	24.9%	24.8%	24.6%
Interest Expense	$688M	$1.1B	$34M	$31M	$32M	$31M	$71M	$154M
Income Before Tax	$10.3B	-$57M	$16.8B	$17.2B	$23.6B	$102.9B	$34.8B	$35.5B
Tax Expense	$833M	-$50.2B	$2.9B	$619M	$1.1B	-$8.9B	$6.7B	$3.6B
Net Income	$9.5B	$50.2B	$13.9B	$16.6B	$22.6B	$111.7B	$28.1B	$31.9B
Net Margin	11.8%	56.7%	16.7%	16.7%	20.7%	100.7%	21.1%	24.9%
EPS (Diluted)	$296.00	$1479.31	$408.68	$488.16	$666.00	$3293.29	$829.80	$939.61
EBITDA	$8.8B	$1.9B	$17.8B	$25.6B	$24.6B	$10.4B	$36.3B	$34.9B
Shares Outstanding	34M	34M	34M	34M	34M	34M	34M	34M

071970.KS KSC