₩3,800.00 ($2.83)

+35.00 (+0.93%)

Weekly Expected Move ±2.9%

₩3580 ₩3690 ₩3800 ₩3910 ₩4020

KSC · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 31 · ₩98.4B mcap · 9M float · 1.10% daily turnover

Analysis Technicals Weather Peers

Revenue

$992.7B +0.2% ▲

5Y CAGR: +7.6%

Gross Profit

$117.8B +19.9% ▲

5Y CAGR: +6.9%

Operating Income

$49.5B +51.5% ▲

5Y CAGR: +7.4%

Net Income

$31.3B +66.0% ▲

5Y CAGR: +17.8%

EPS (Diluted)

$979.89 +38.2% ▲

5Y CAGR: +15.5%

EBITDA

$61.9B +32.7% ▲

5Y CAGR: +9.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$859.8B	$1.05T	$1.01T	$990.6B	$992.7B
YoY Growth	+24.7%	+21.6%	-3.6%	-1.7%	+0.2%
Cost of Revenue	$775.4B	$962.1B	$906.6B	$892.4B	$874.9B
Gross Profit	$84.4B	$83.7B	$101.5B	$98.2B	$117.8B
Gross Margin	9.8%	8.0%	10.1%	9.9%	11.9%
R&D Expenses	$8.8B	$10.1B	$11.5B	$11.0B	$0
SG&A Expenses	$26.5B	$31.6B	$33.1B	$33.0B	$0
Operating Expenses	$56.0B	$63.4B	$68.5B	$65.5B	$68.1B
Operating Income	$28.4B	$20.4B	$33.0B	$32.7B	$49.5B
Operating Margin	3.3%	1.9%	3.3%	3.3%	5.0%
Interest Expense	$3.5B	$6.0B	$7.1B	$7.0B	$6.7B
Income Before Tax	$19.1B	$19.2B	$24.7B	$30.1B	$46.0B
Tax Expense	$8.8B	$8.8B	$13.9B	$14.2B	$14.7B
Net Income	$10.3B	$11.5B	$21.3B	$18.8B	$31.3B
Net Margin	1.2%	1.1%	2.1%	1.9%	3.1%
EPS (Diluted)	$355.89	$398.27	$758.78	$709.00	$979.89
EBITDA	$32.2B	$32.3B	$39.0B	$46.6B	$61.9B
Shares Outstanding	29M	29M	28M	27M	32M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$242.0B	$247.5B	$254.0B	$258.6B	$247.4B	$232.7B	$254.9B	$301.4B
Cost of Revenue	$219.7B	$223.7B	$226.0B	$227.0B	$213.7B	$208.2B	$229.6B	$268.4B
Gross Profit	$22.3B	$23.8B	$28.0B	$31.6B	$33.7B	$24.5B	$25.2B	$33.0B
Gross Margin	9.2%	9.6%	11.0%	12.2%	13.6%	10.5%	9.9%	10.9%
R&D Expenses	$0	$2.8B	$0	$2.5B	$2.8B	$2.8B	$2.5B	$0
SG&A Expenses	$8.1B	$8.6B	$16.3B	$9.2B	$8.9B	$8.9B	$9.5B	$10.1B
Operating Expenses	$15.3B	$17.4B	$16.3B	$18.1B	$18.4B	$15.2B	$17.5B	$20.1B
Operating Income	$7.0B	$6.4B	$11.7B	$13.4B	$15.3B	$9.3B	$7.8B	$12.8B
Operating Margin	2.9%	2.6%	4.6%	5.2%	6.2%	4.0%	3.0%	4.3%
Interest Expense	$1.6B	$1.5B	$1.6B	$2.1B	$1.8B	$1.3B	$1.8B	$1.9B
Income Before Tax	$5.8B	$5.2B	$11.4B	$10.8B	$16.5B	$7.7B	$9.2B	$12.8B
Tax Expense	$4.5B	$2.0B	$4.3B	$4.2B	$5.4B	$2.3B	$4.6B	$4.8B
Net Income	$1.9B	$4.4B	$7.9B	$7.5B	$11.8B	$6.0B	$5.6B	$9.0B
Net Margin	0.8%	1.8%	3.1%	2.9%	4.8%	2.6%	2.2%	3.0%
EPS (Diluted)	$73.00	$169.73	$306.78	$288.00	$454.00	$128.37	$214.74	$346.00
EBITDA	$10.0B	$8.8B	$30.7B	$15.7B	$21.6B	$12.8B	$11.3B	$16.4B
Shares Outstanding	26M	26M	26M	26M	26M	50M	26M	29M

089470.KS KSC