₩51,600.00 ($38.38)

+600.00 (+1.18%)

Weekly Expected Move ±2.4%

₩49110 ₩50355 ₩51600 ₩52845 ₩54090

KSC · Industrials · Rental & Leasing Services · Tech Score Buy · Power 61 · ₩1.87T mcap · 13M float · 0.778% daily turnover

Revenue

$2.92T +4.5% ▲

5Y CAGR: +5.3%

Gross Profit

$899.5B -67.3% ▼

5Y CAGR: -16.6%

Operating Income

$312.5B +9.7% ▲

5Y CAGR: +14.3%

Net Income

$127.6B +19.5% ▲

5Y CAGR: +22.7%

EPS (Diluted)

$3514.40 +20.2% ▲

5Y CAGR: +17.6%

EBITDA

$1.39T +1.2% ▲

5Y CAGR: +4.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.42T	$2.74T	$2.75T	$2.79T	$2.92T
YoY Growth	+7.6%	+13.1%	+0.5%	+1.5%	+4.5%
Cost of Revenue	$40.5B	$45.5B	$43.8B	$45.6B	$2.02T
Gross Profit	$2.38T	$2.69T	$2.71T	$2.75T	$899.5B
Gross Margin	98.3%	98.3%	98.4%	98.4%	30.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$844.2B	$935.9B	$942.7B	$972.0B	$1.04T
Operating Expenses	$2.14T	$2.38T	$2.40T	$2.46T	$587.0B
Operating Income	$245.5B	$308.4B	$305.2B	$284.8B	$312.5B
Operating Margin	10.1%	11.3%	11.1%	10.2%	10.7%
Interest Expense	$92.3B	$115.1B	$140.7B	$161.1B	$161.1B
Income Before Tax	$150.4B	$137.6B	$161.4B	$133.4B	$167.0B
Tax Expense	$36.8B	$49.3B	$46.2B	$30.7B	$40.3B
Net Income	$118.7B	$94.4B	$120.0B	$106.8B	$127.6B
Net Margin	4.9%	3.4%	4.4%	3.8%	4.4%
EPS (Diluted)	$3687.00	$2576.60	$3275.40	$2924.08	$3514.40
EBITDA	$1.21T	$1.32T	$1.38T	$1.38T	$1.39T
Shares Outstanding	37M	37M	37M	37M	36M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$718.5B	$720.8B	$685.6B	$748.8B	$758.0B	$726.4B	$730.9B	$765.8B
Cost of Revenue	$174.7B	-$439.0B	$481.5B	$61.4B	$201.5B	$495.5B	$503.6B	$524.2B
Gross Profit	$1.17T	$1.16T	$204.1B	$748.8B	$556.5B	$230.9B	$227.4B	$241.6B
Gross Margin	163.1%	160.9%	29.8%	100.0%	73.4%	31.8%	31.1%	31.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$143.9B	$707.3B	$233.0B	$671.5B	$90.3B	$782.5B	$256.9B	$282.8B
Operating Expenses	$463.3B	$1.09T	$607.7B	$671.5B	$467.5B	$151.6B	$143.7B	$156.9B
Operating Income	$80.5B	$71.7B	$67.0B	$77.2B	$89.0B	$79.3B	$83.6B	$84.6B
Operating Margin	11.2%	9.9%	9.8%	10.3%	11.7%	10.9%	11.4%	11.1%
Interest Expense	$41.6B	$40.3B	$39.5B	$40.5B	$40.9B	$40.1B	$40.6B	$42.3B
Income Before Tax	$41.2B	$30.1B	$38.3B	$38.8B	$49.4B	$40.4B	$41.5B	$29.0B
Tax Expense	$10.2B	$7.3B	$8.5B	$8.8B	$10.7B	$12.3B	$11.2B	$10.7B
Net Income	$31.6B	$25.2B	$29.7B	$30.2B	$39.0B	$28.6B	$31.1B	$19.7B
Net Margin	4.4%	3.5%	4.3%	4.0%	5.1%	3.9%	4.3%	2.6%
EPS (Diluted)	$863.05	$692.82	$818.00	$832.79	$1075.00	$788.61	$856.80	$541.84
EBITDA	$352.5B	$340.9B	$349.3B	$1.02T	$360.9B	$350.9B	$356.1B	$357.1B
Shares Outstanding	36M	36M	36M	36M	36M	36M	35M	34M

089860.KS KSC