₩96,100.00 ($71.57)

-400.00 (-0.41%)

Weekly Expected Move ±3.2%

₩89919 ₩93010 ₩96100 ₩99190 ₩102281

KSC · Industrials · Conglomerates · Tech Score Neutral · Power 37 · ₩379.5B mcap · 531589 float · 0.601% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.16T -4.9% ▼

5Y CAGR: +4.1%

Gross Profit

$172.1B -9.5% ▼

5Y CAGR: +1.4%

Operating Income

$43.0B -16.0% ▼

5Y CAGR: -11.5%

Net Income

$79.3B +2.0% ▲

5Y CAGR: +3.2%

EPS (Diluted)

$20110.00 +1.6% ▲

5Y CAGR: +4.0%

EBITDA

$88.8B -57.5% ▼

5Y CAGR: +2.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.24T	$1.24T	$1.21T	$1.22T	$1.16T
YoY Growth	+30.0%	+0.1%	-2.7%	+1.4%	-4.9%
Cost of Revenue	$1.08T	$1.05T	$1.02T	$1.03T	$991.6B
Gross Profit	$156.7B	$186.1B	$185.1B	$190.1B	$172.1B
Gross Margin	12.7%	15.0%	15.3%	15.5%	14.8%
R&D Expenses	$610M	$671M	$1.8B	$1.1B	$0
SG&A Expenses	$72.6B	$91.8B	$75.7B	$87.4B	$84.5B
Operating Expenses	$102.6B	$130.6B	$119.7B	$139.0B	$129.1B
Operating Income	$83.1B	$55.5B	$65.4B	$51.1B	$43.0B
Operating Margin	6.7%	4.5%	5.4%	4.2%	3.7%
Interest Expense	$3.9B	$7.8B	$12.0B	$11.9B	$8.9B
Income Before Tax	$112.7B	$47.2B	$178.3B	$152.7B	$153.8B
Tax Expense	$30.4B	$9.7B	$40.9B	$33.9B	$37.1B
Net Income	$82.3B	$37.5B	$84.0B	$77.8B	$79.3B
Net Margin	6.6%	3.0%	7.0%	6.4%	6.8%
EPS (Diluted)	$20636.00	$9541.93	$21365.00	$19792.00	$20110.00
EBITDA	$145.1B	$98.2B	$212.9B	$209.2B	$88.8B
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$290.3B	$326.5B	$295.7B	$293.8B	$288.3B	$285.9B	$311.0B	$361.5B
Cost of Revenue	$244.5B	$278.5B	$252.2B	$247.6B	$239.0B	$252.9B	$267.0B	$297.5B
Gross Profit	$45.8B	$48.0B	$43.5B	$46.3B	$49.4B	$33.0B	$44.0B	$64.0B
Gross Margin	15.8%	14.7%	14.7%	15.7%	17.1%	11.5%	14.1%	17.7%
R&D Expenses	$345M	$382M	$149M	$174M	$178M	$238M	$182M	$121M
SG&A Expenses	$23.2B	$23.1B	$30.2B	$20.1B	$24.0B	$21.2B	$20.3B	$32.4B
Operating Expenses	$33.9B	$43.1B	$30.2B	$33.5B	$35.2B	$30.2B	$30.7B	$33.0B
Operating Income	$11.9B	$6.8B	$13.3B	$12.7B	$14.2B	$2.8B	$13.3B	$31.0B
Operating Margin	4.1%	2.1%	4.5%	4.3%	4.9%	1.0%	4.3%	8.6%
Interest Expense	$2.8B	$3.1B	$2.8B	$2.6B	$2.1B	$1.2B	$2.4B	$3.3B
Income Before Tax	$3.6B	$60.3B	-$15.8B	$53.6B	$75.4B	$40.6B	$45.0B	$359.7B
Tax Expense	$1.6B	$12.7B	-$1.5B	$12.4B	$14.5B	$11.6B	$12.4B	$77.8B
Net Income	-$3.2B	$34.4B	-$14.1B	$27.3B	$44.7B	$21.4B	$22.2B	$214.1B
Net Margin	-1.1%	10.5%	-4.8%	9.3%	15.5%	7.5%	7.1%	59.2%
EPS (Diluted)	$-814.00	$8760.24	$-3577.02	$6918.00	$11314.00	$13768.00	$5616.99	$54216.00
EBITDA	$17.8B	$74.3B	$55.4B	$67.1B	$88.6B	-$122.2B	$25.2B	$43.1B
Shares Outstanding	4M	4M	4M	4M	4M	2M	4M	4M

092230.KS KSC