₩10,020.00 ($7.41)

+50.00 (+0.50%)

Weekly Expected Move ±4.2%

₩9172 ₩9596 ₩10020 ₩10444 ₩10868

KSC · Industrials · Marine Shipping · Tech Score Sell · Power 34 · ₩569.6B mcap · 23M float · 0.879% daily turnover

Revenue

$402.7B +14.3% ▲

5Y CAGR: +7.1%

Gross Profit

$97.1B +65.9% ▲

5Y CAGR: +38.4%

Operating Income

$73.4B +104.0% ▲

5Y CAGR: +128.3%

Net Income

$50.7B +346.5% ▲

5Y CAGR: +93.8%

EPS (Diluted)

$891.49 +345.9% ▲

5Y CAGR: +93.0%

EBITDA

$85.3B +72.9% ▲

5Y CAGR: +33.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$250.4B	$410.1B	$384.8B	$352.4B	$402.7B
YoY Growth	-12.3%	+63.8%	-6.2%	-8.4%	+14.3%
Cost of Revenue	$228.0B	$362.7B	$328.2B	$293.8B	$305.6B
Gross Profit	$22.3B	$47.3B	$56.6B	$58.5B	$97.1B
Gross Margin	8.9%	11.5%	14.7%	16.6%	24.1%
R&D Expenses	$71M	$38M	$214M	$178M	$0
SG&A Expenses	$7.8B	$8.3B	$6.6B	$6.0B	$0
Operating Expenses	$19.4B	$23.0B	$23.0B	$22.5B	$23.7B
Operating Income	$3.7B	$24.9B	$33.6B	$36.0B	$73.4B
Operating Margin	1.5%	6.1%	8.7%	10.2%	18.2%
Interest Expense	$5.8B	$8.7B	$12.4B	$11.9B	$10.8B
Income Before Tax	$23.5B	$17.4B	$25.8B	$29.0B	$73.4B
Tax Expense	$9.5B	$3.3B	$2.5B	$7.0B	$13.6B
Net Income	$16.4B	$11.6B	$17.1B	$11.4B	$50.7B
Net Margin	6.5%	2.8%	4.4%	3.2%	12.6%
EPS (Diluted)	$297.47	$211.57	$311.88	$199.93	$891.49
EBITDA	$37.8B	$34.7B	$48.5B	$49.4B	$85.3B
Shares Outstanding	55M	55M	55M	57M	57M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$74.2B	$111.3B	$98.5B	$98.2B	$90.4B	$115.7B	$87.2B	$93.5B
Cost of Revenue	$68.0B	$82.3B	$74.7B	$83.1B	$72.8B	$75.0B	$67.3B	$67.4B
Gross Profit	$6.1B	$29.0B	$23.8B	$15.1B	$17.6B	$40.6B	$19.9B	$26.1B
Gross Margin	8.3%	26.0%	24.1%	15.4%	19.5%	35.1%	22.8%	27.9%
R&D Expenses	$37M	$70M	$1M	$1M	$2M	$13M	$15M	-$11M
SG&A Expenses	$5.5B	$1.6B	$6.0B	$6.3B	$5.5B	$1.6B	$1.7B	$5.3B
Operating Expenses	$5.5B	$5.9B	$6.0B	$6.3B	$5.5B	$6.0B	$6.3B	$5.7B
Operating Income	$638M	$23.1B	$17.8B	$8.8B	$12.1B	$34.7B	$13.6B	$20.4B
Operating Margin	0.9%	20.8%	18.1%	8.9%	13.4%	30.0%	15.6%	21.8%
Interest Expense	$3.0B	$3.0B	$2.8B	$2.9B	$2.6B	$2.5B	$2.2B	$2.2B
Income Before Tax	-$1.7B	$22.2B	$17.4B	$6.9B	$12.8B	$36.5B	$20.5B	$26.9B
Tax Expense	-$584M	$3.4B	$4.2B	$2.0B	$2.7B	$4.7B	$4.7B	$6.2B
Net Income	-$2.6B	$14.9B	$13.0B	$4.3B	$7.2B	$26.2B	$14.1B	$16.5B
Net Margin	-3.5%	13.4%	13.2%	4.4%	8.0%	22.7%	16.2%	17.7%
EPS (Diluted)	$-46.00	$261.58	$228.58	$75.00	$126.00	$461.91	$247.99	$290.99
EBITDA	$2.7B	$27.5B	$22.8B	$18.1B	$15.0B	$29.4B	$16.5B	$23.3B
Shares Outstanding	57M	57M	57M	57M	57M	51M	57M	57M

075580.KS KSC