₩19,500.00 ($14.52)

+10.00 (+0.05%)

Weekly Expected Move ±5.1%

₩17511 ₩18506 ₩19500 ₩20494 ₩21489

KSC · Financial Services · Insurance - Life · Tech Score Sell · Power 36 · ₩2.54T mcap · 39M float · 2.38% daily turnover

Revenue

$5.19T +42.7% ▲

5Y CAGR: +13.6%

Gross Profit

$5.19T +43.6% ▲

5Y CAGR: +17.2%

Operating Income

$198.7B +61.4% ▲

5Y CAGR: +12.5%

Net Income

$130.8B -3.9% ▼

5Y CAGR: +9.7%

EPS (Diluted)

$738.78 -29.2% ▼

5Y CAGR: +8.0%

EBITDA

$249.8B +46.3% ▲

5Y CAGR: +7.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.84T	$2.52T	$4.18T	$3.64T	$5.19T
YoY Growth	+3.5%	-11.2%	+65.9%	-13.0%	+42.7%
Cost of Revenue	$464.0B	$71.1B	$45.8B	$21.3B	$0
Gross Profit	$2.37T	$2.45T	$4.13T	$3.61T	$5.19T
Gross Margin	83.6%	97.2%	98.9%	99.4%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$116.0B	$66.4B	$68.1B	$67.4B	$0
Operating Expenses	$2.27T	$2.28T	$3.99T	$3.49T	$4.99T
Operating Income	$102.3B	$164.5B	$144.6B	$123.1B	$198.7B
Operating Margin	3.6%	6.5%	3.5%	3.4%	3.8%
Interest Expense	$18.1B	$22.3B	$21.0B	$13.3B	$15.0B
Income Before Tax	$102.2B	$164.5B	$144.6B	$123.1B	$198.7B
Tax Expense	$23.1B	$39.7B	$43.2B	-$13.0B	$67.9B
Net Income	$79.1B	$124.8B	$101.4B	$136.1B	$130.8B
Net Margin	2.8%	5.0%	2.4%	3.7%	2.5%
EPS (Diluted)	$558.94	$440.74	$898.26	$1043.00	$738.78
EBITDA	$169.3B	$223.6B	$200.1B	$170.7B	$249.8B
Shares Outstanding	141M	130M	130M	130M	177M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$553.7B	$952.5B	$599.9B	$1.11T	$1.43T	$1.20T	$1.84T	$3.83T
Cost of Revenue	$4.9B	$8.1B	$2.7B	$4.4B	-$9.9B	$19.6B	-$186.3B	$320.8B
Gross Profit	$548.8B	$944.4B	$597.2B	$1.10T	$1.44T	$1.18T	$2.03T	$152.4B
Gross Margin	99.1%	99.1%	99.6%	99.6%	100.7%	98.4%	110.1%	4.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$15.9B	$19.7B	$17.0B	$16.2B	$30.2B	$606.2B	$210.6B	$19.4B
Operating Expenses	$544.0B	$904.6B	$558.9B	$1.04T	$1.38T	$1.15T	$1.96T	$129.3B
Operating Income	$4.8B	$39.7B	$38.4B	$63.8B	$61.7B	$34.9B	$66.3B	$23.1B
Operating Margin	0.9%	4.2%	6.4%	5.8%	4.3%	2.9%	3.6%	0.6%
Interest Expense	$3.2B	$3.3B	$3.2B	$3.2B	$3.2B	$5.3B	$6.1B	$4.3B
Income Before Tax	$4.8B	$39.7B	$38.4B	$63.8B	$61.7B	$34.9B	$66.3B	$23.1B
Tax Expense	$526M	-$26.5B	$13.6B	$13.1B	$11.9B	$29.3B	$12.9B	$5.1B
Net Income	$4.3B	$66.3B	$24.8B	$50.7B	$49.8B	$5.5B	$53.4B	$18.0B
Net Margin	0.8%	7.0%	4.1%	4.6%	3.5%	0.5%	2.9%	0.5%
EPS (Diluted)	$33.00	$507.79	$189.94	$388.51	$381.00	$31.33	$409.00	$137.64
EBITDA	$16.6B	$52.1B	$50.5B	$76.0B	$74.0B	$49.3B	$81.2B	$36.7B
Shares Outstanding	130M	130M	130M	130M	131M	177M	177M	131M

085620.KS KSC