₩5,610.00 ($4.18)

+50.00 (+0.90%)

Weekly Expected Move ±2.0%

₩5383 ₩5497 ₩5610 ₩5723 ₩5837

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Sell · Power 30 · ₩112.8B mcap · 12M float · 2.17% daily turnover

Revenue

$1.55T -17.3% ▼

5Y CAGR: +2.2%

Gross Profit

$246.9B -13.4% ▼

5Y CAGR: -0.3%

Operating Income

$16.0B -33.3% ▼

5Y CAGR: -15.5%

Net Income

$7.4B -51.2% ▼

5Y CAGR: -22.6%

EPS (Diluted)

$360.70 -52.2% ▼

5Y CAGR: -22.9%

EBITDA

$46.7B -18.7% ▼

5Y CAGR: -6.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.41T	$1.50T	$1.59T	$1.87T	$1.55T
YoY Growth	+1.6%	+6.3%	+6.0%	+18.0%	-17.3%
Cost of Revenue	$1.15T	$1.28T	$1.36T	$1.59T	$1.30T
Gross Profit	$259.8B	$213.6B	$223.9B	$285.2B	$246.9B
Gross Margin	18.5%	14.3%	14.1%	15.2%	16.0%
R&D Expenses	$2.3B	$2.2B	$4.3B	$5.2B	$0
SG&A Expenses	$123.7B	$125.7B	$134.5B	$144.0B	$0
Operating Expenses	$239.4B	$241.3B	$243.8B	$261.2B	$230.8B
Operating Income	$20.2B	-$31.4B	-$19.9B	$24.0B	$16.0B
Operating Margin	1.4%	-2.1%	-1.3%	1.3%	1.0%
Interest Expense	$1.5B	$2.5B	$7.5B	$8.4B	$5.7B
Income Before Tax	$19.3B	-$66.0B	-$40.6B	$20.2B	$9.2B
Tax Expense	$5.8B	-$15.2B	-$6.5B	$5.0B	$1.8B
Net Income	$13.5B	-$50.8B	-$34.1B	$15.2B	$7.4B
Net Margin	1.0%	-3.4%	-2.2%	0.8%	0.5%
EPS (Diluted)	$670.94	$-2524.14	$-1697.09	$754.83	$360.70
EBITDA	$57.2B	-$22.0B	-$2.8B	$57.4B	$46.7B
Shares Outstanding	20M	20M	20M	20M	21M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$454.1B	$414.8B	$437.8B	$409.9B	$340.7B	$357.9B	$355.9B	$373.1B
Cost of Revenue	$381.8B	$345.6B	$361.6B	$336.4B	$270.8B	$314.5B	$298.8B	$309.6B
Gross Profit	$72.3B	$69.2B	$76.1B	$73.4B	$69.8B	$43.4B	$57.2B	$63.6B
Gross Margin	15.9%	16.7%	17.4%	17.9%	20.5%	12.1%	16.1%	17.0%
R&D Expenses	$765M	$1.8B	$0	$682M	$800M	$543M	$439M	$0
SG&A Expenses	$34.1B	$38.5B	$66.6B	$37.6B	$35.7B	$19.4B	$30.6B	$28.0B
Operating Expenses	$57.2B	$69.9B	$66.6B	$68.4B	$66.1B	$46.0B	$55.8B	$57.7B
Operating Income	$9.8B	-$696M	$9.5B	$5.1B	$3.7B	-$2.6B	$1.4B	$5.8B
Operating Margin	2.2%	-0.2%	2.2%	1.2%	1.1%	-0.7%	0.4%	1.6%
Interest Expense	$2.3B	$1.8B	$1.8B	$1.6B	$1.2B	$1.2B	$1.1B	$1.3B
Income Before Tax	$5.9B	$471M	$8.2B	$854M	$4.0B	-$3.8B	$2.2B	$4.8B
Tax Expense	$1.7B	-$51M	$1.6B	$236M	$963M	-$1.1B	$607M	$1.1B
Net Income	$4.2B	$523M	$6.6B	$618M	$3.0B	-$2.8B	$1.6B	$3.8B
Net Margin	0.9%	0.1%	1.5%	0.2%	0.9%	-0.8%	0.5%	1.0%
EPS (Diluted)	$210.00	$25.99	$325.96	$30.73	$149.00	$-134.88	$80.00	$186.63
EBITDA	$15.4B	$9.9B	$83.8B	$10.3B	$12.9B	-$60.3B	$8.9B	$13.4B
Shares Outstanding	20M	20M	20M	20M	20M	21M	21M	20M

079430.KS KSC