₩2,475.00 ($1.84)

-40.00 (-1.59%)

Weekly Expected Move ±5.0%

₩2228 ₩2352 ₩2475 ₩2598 ₩2722

KSC · Consumer Cyclical · Apparel - Manufacturers · Tech Score Buy · Power 64 · ₩30.8B mcap · 6M float · 0.664% daily turnover

Analysis Technicals Weather Peers

Revenue

$47.6B +7.9% ▲

5Y CAGR: -2.7%

Gross Profit

$23.7B +9.9% ▲

5Y CAGR: +0.0%

Operating Income

$4.0B +253.2% ▲

5Y CAGR: +133.6%

Net Income

$4.2B +356.1% ▲

EPS (Diluted)

$333.49 +356.7% ▲

EBITDA

$4.8B +80.6% ▲

5Y CAGR: +34.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$59.0B	$63.4B	$56.4B	$44.2B	$47.6B
YoY Growth	+8.2%	+7.6%	-11.1%	-21.7%	+7.9%
Cost of Revenue	$32.2B	$32.9B	$29.1B	$22.6B	$23.9B
Gross Profit	$26.8B	$30.5B	$27.3B	$21.5B	$23.7B
Gross Margin	45.4%	48.1%	48.4%	48.8%	49.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$15.5B	$15.9B	$14.8B	$12.5B	$0
Operating Expenses	$23.0B	-$24.4B	$23.5B	$20.4B	$19.7B
Operating Income	$3.8B	$6.1B	$3.8B	$1.1B	$4.0B
Operating Margin	6.4%	9.6%	6.7%	2.6%	8.5%
Interest Expense	$660M	$767M	$848M	$763M	$664M
Income Before Tax	$3.2B	$5.1B	$5.4B	$1.1B	$5.1B
Tax Expense	-$365M	$552M	$1.1B	$141M	$928M
Net Income	$3.6B	$4.6B	$4.4B	$910M	$4.2B
Net Margin	6.1%	7.2%	7.8%	2.1%	8.7%
EPS (Diluted)	$286.29	$366.79	$352.27	$73.02	$333.49
EBITDA	$4.6B	$6.6B	$7.1B	$2.7B	$4.8B
Shares Outstanding	12M	12M	12M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.3B	$18.7B	$15.6B	$3.5B	$7.4B	$21.2B	$24.8B	$3.7B
Cost of Revenue	$3.2B	$8.9B	$8.8B	$1.7B	$3.5B	$9.4B	$12.9B	$2.5B
Gross Profit	$3.1B	$9.8B	$6.8B	$1.7B	$3.9B	$11.7B	$11.9B	$1.2B
Gross Margin	49.2%	52.4%	43.7%	50.5%	52.2%	55.4%	48.1%	31.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.0B	$5.0B	$4.0B	$1.3B	$2.5B	$5.4B	$5.9B	$1.4B
Operating Expenses	$3.6B	$7.2B	$5.9B	$2.7B	$4.1B	$7.4B	$7.8B	$2.9B
Operating Income	-$522M	$2.6B	$903M	-$991M	-$280M	$4.4B	$4.1B	-$1.7B
Operating Margin	-8.3%	13.7%	5.8%	-28.7%	-3.8%	20.6%	16.6%	-45.7%
Interest Expense	$243M	$260M	$146M	$111M	$169M	$238M	$165M	$218M
Income Before Tax	-$253M	$2.2B	$1.2B	-$772M	-$72M	$4.7B	$4.7B	-$1.5B
Tax Expense	$3M	$363M	$229M	-$171M	-$34M	$893M	$993M	-$258M
Net Income	-$255M	$1.8B	$978M	-$600M	-$38M	$3.8B	$3.7B	-$1.2B
Net Margin	-4.0%	9.9%	6.3%	-17.4%	-0.5%	17.8%	14.8%	-33.0%
EPS (Diluted)	$-21.00	$148.19	$78.00	$-48.00	$-3.00	$302.62	$295.12	$-98.55
EBITDA	$203M	$2.7B	$1.6B	-$446M	$302M	$3.4B	$4.3B	-$1.5B
Shares Outstanding	12M	12M	13M	13M	13M	12M	12M	12M

088790.KS KSC