₩4,700.00 ($3.50)

+25.00 (+0.53%)

Weekly Expected Move ±1.5%

₩4563 ₩4631 ₩4700 ₩4769 ₩4837

KSC · Basic Materials · Chemicals - Specialty · Tech Score Sell · Power 38 · ₩109.6B mcap · 9M float · 0.679% daily turnover

Analysis Technicals Weather Peers

Revenue

$304.1B -8.0% ▼

5Y CAGR: +4.6%

Gross Profit

$24.5B -11.1% ▼

5Y CAGR: +1.1%

Operating Income

$9.8B -8.0% ▼

5Y CAGR: -7.7%

Net Income

$9.7B +17.8% ▲

5Y CAGR: -1.4%

EPS (Diluted)

$414.00 +17.8% ▲

5Y CAGR: -1.3%

EBITDA

$18.8B -20.0% ▼

5Y CAGR: -8.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$286.2B	$324.9B	$282.3B	$330.3B	$304.1B
YoY Growth	+18.1%	+13.5%	-13.1%	+17.0%	-8.0%
Cost of Revenue	$254.3B	$294.0B	$264.5B	$302.7B	$279.5B
Gross Profit	$31.9B	$30.9B	$17.9B	$27.6B	$24.5B
Gross Margin	11.1%	9.5%	6.3%	8.4%	8.1%
R&D Expenses	$2.1B	$2.2B	$0	$2.6B	$4.7B
SG&A Expenses	$6.3B	$9.2B	$8.2B	$11.7B	$14.4B
Operating Expenses	$11.0B	$13.7B	$12.4B	$16.9B	$14.4B
Operating Income	$20.9B	$7.4B	$5.0B	$10.7B	$9.8B
Operating Margin	7.3%	2.3%	1.8%	3.2%	3.2%
Interest Expense	$560M	$938M	$1.1B	$1.7B	$4.0B
Income Before Tax	$21.9B	$6.0B	$796M	$9.9B	$11.4B
Tax Expense	$5.9B	$3.1B	-$2.6B	$1.7B	$1.7B
Net Income	$15.9B	$2.9B	$3.3B	$8.2B	$9.7B
Net Margin	5.6%	0.9%	1.2%	2.5%	3.2%
EPS (Diluted)	$682.90	$123.06	$143.61	$351.32	$414.00
EBITDA	$39.6B	$19.9B	$15.7B	$23.5B	$18.8B
Shares Outstanding	23M	23M	23M	23M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$82.5B	$81.0B	$86.1B	$71.8B	$77.3B	$68.9B	$77.7B	$91.9B
Cost of Revenue	$76.7B	$74.5B	$79.6B	$67.4B	$68.8B	$63.6B	$70.3B	$78.3B
Gross Profit	$5.8B	$6.5B	$6.5B	$4.3B	$8.5B	$5.3B	$7.4B	$13.6B
Gross Margin	7.0%	8.1%	7.5%	6.0%	10.9%	7.6%	9.6%	14.8%
R&D Expenses	$1.0B	$0	$892M	$1.1B	$1.3B	$1.5B	$808M	$1.6B
SG&A Expenses	$4.0B	$2.4B	$4.5B	$1.9B	$2.2B	$2.2B	$2.5B	$4.6B
Operating Expenses	$4.0B	$3.6B	$4.5B	$3.2B	$3.4B	$3.2B	$4.4B	$6.2B
Operating Income	$1.8B	$3.0B	$1.9B	$1.1B	$5.0B	$2.1B	$3.0B	$7.4B
Operating Margin	2.2%	3.7%	2.2%	1.5%	6.5%	3.0%	3.9%	8.1%
Interest Expense	$515M	$441M	$400M	$372M	$317M	$2.9B	$558M	$307M
Income Before Tax	$222M	$3.5B	$1.6B	$804M	$5.5B	$3.5B	$3.6B	$12.0B
Tax Expense	-$96M	$556M	$281M	$19M	$994M	$419M	$724M	$2.4B
Net Income	$318M	$3.0B	$1.3B	$784M	$4.5B	$3.1B	$2.9B	$9.6B
Net Margin	0.4%	3.7%	1.5%	1.1%	5.9%	4.4%	3.8%	10.5%
EPS (Diluted)	$13.63	$126.81	$54.85	$33.62	$194.00	$131.64	$124.22	$403.66
EBITDA	$3.8B	$6.8B	$8.8B	$3.4B	$8.0B	-$1.4B	$5.1B	$9.5B
Shares Outstanding	23M	23M	23M	23M	23M	23M	24M	24M

083420.KS KSC