₩10,400.00 ($7.74)

-300.00 (-2.80%)

Weekly Expected Move ±9.1%

₩8511 ₩9455 ₩10400 ₩11345 ₩12289

KSC · Technology · Technology Distributors · Tech Score Strong Buy · Power 62 · ₩224.6B mcap · 10M float · 2.49% daily turnover

Revenue

$730.0B +2.8% ▲

5Y CAGR: +12.6%

Gross Profit

$69.5B +4.0% ▲

5Y CAGR: +13.3%

Operating Income

$34.7B +1.7% ▲

5Y CAGR: +8.3%

Net Income

$20.6B +289.7% ▲

5Y CAGR: -2.9%

EPS (Diluted)

$954.53 +289.9% ▲

5Y CAGR: -2.3%

EBITDA

$36.3B -0.8% ▼

5Y CAGR: +4.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$591.0B	$739.5B	$665.9B	$710.5B	$730.0B
YoY Growth	+46.7%	+25.1%	-9.9%	+6.7%	+2.8%
Cost of Revenue	$533.2B	$662.4B	$603.4B	$643.7B	$660.6B
Gross Profit	$57.8B	$77.0B	$62.5B	$66.8B	$69.5B
Gross Margin	9.8%	10.4%	9.4%	9.4%	9.5%
R&D Expenses	$4.1B	$4.9B	$30M	$59M	$66M
SG&A Expenses	$5.8B	$6.5B	$27.8B	$7.6B	$34.7B
Operating Expenses	$33.2B	$36.1B	$27.8B	$32.7B	$34.8B
Operating Income	$79.2B	$67.2B	$36.8B	$34.1B	$34.7B
Operating Margin	13.4%	9.1%	5.5%	4.8%	4.8%
Interest Expense	$1.1B	$2.1B	$7.0B	$8.7B	$7.0B
Income Before Tax	$76.7B	$46.9B	$30.8B	$25.4B	$27.7B
Tax Expense	$16.3B	$2.8B	$8.7B	$20.5B	$8.4B
Net Income	$62.6B	$49.1B	$19.3B	$5.3B	$20.6B
Net Margin	10.6%	6.6%	2.9%	0.7%	2.8%
EPS (Diluted)	$2647.02	$2224.78	$771.34	$244.84	$954.53
EBITDA	$81.7B	$37.1B	$37.2B	$36.6B	$36.3B
Shares Outstanding	22M	22M	25M	22M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$169.4B	$197.9B	$176.9B	$164.9B	$176.3B	$212.0B	$169.0B	$216.3B
Cost of Revenue	$154.0B	$178.9B	$159.7B	$147.1B	$158.9B	$194.8B	$149.9B	$190.0B
Gross Profit	$15.4B	$19.0B	$17.2B	$17.8B	$17.4B	$17.2B	$19.2B	$26.3B
Gross Margin	9.1%	9.6%	9.7%	10.8%	9.8%	8.1%	11.4%	12.2%
R&D Expenses	$16M	$18M	$15M	$44M	$8M	-$314K	$18M	-$4M
SG&A Expenses	$2.1B	$2.3B	$1.6B	$3.7B	$1.9B	$1.5B	$7.4B	$9.5B
Operating Expenses	$7.5B	$10.3B	$7.3B	$10.4B	$7.6B	$9.5B	$7.6B	$9.8B
Operating Income	$7.8B	$8.7B	$9.9B	$7.4B	$9.8B	$7.7B	$11.5B	$16.6B
Operating Margin	4.6%	4.4%	5.6%	4.5%	5.6%	3.6%	6.8%	7.7%
Interest Expense	$2.2B	$2.2B	$1.9B	$1.7B	$1.6B	$1.8B	$1.5B	$2.2B
Income Before Tax	$6.2B	$4.1B	$8.5B	$7.4B	$8.1B	$3.6B	$11.9B	$16.6B
Tax Expense	$1.5B	$15.4B	$2.1B	$2.4B	$2.1B	$1.8B	$3.0B	$3.6B
Net Income	$4.8B	-$11.2B	$6.6B	$5.9B	$6.2B	$2.0B	$9.0B	$13.1B
Net Margin	2.8%	-5.7%	3.7%	3.5%	3.5%	0.9%	5.3%	6.1%
EPS (Diluted)	$223.00	$-518.06	$305.00	$271.00	$286.00	$103.06	$416.14	$606.27
EBITDA	$9.0B	$6.7B	$10.8B	$9.4B	$10.2B	$5.9B	$12.0B	$17.0B
Shares Outstanding	22M	22M	22M	22M	22M	33M	22M	22M

077500.KS KSC