₩1,830.00 ($1.36)

-7.00 (-0.38%)

Weekly Expected Move ±1.9%

₩1760 ₩1795 ₩1830 ₩1865 ₩1900

KSC · Industrials · Manufacturing - Metal Fabrication · Tech Score Strong Sell · Power 26 · ₩53.4B mcap · 9M float · 0.820% daily turnover

Analysis Technicals Weather Peers

Revenue

$131.3B -4.7% ▼

5Y CAGR: +1.0%

Gross Profit

$15.9B -8.6% ▼

5Y CAGR: -7.3%

Operating Income

$1.0B -73.2% ▼

5Y CAGR: -35.7%

Net Income

$3.1B +81.5% ▲

5Y CAGR: -18.6%

EPS (Diluted)

$106.62 +81.5% ▲

5Y CAGR: -18.6%

EBITDA

$8.0B -6.1% ▼

5Y CAGR: -15.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$128.5B	$131.3B	$144.4B	$137.9B	$131.3B
YoY Growth	+3.1%	+2.2%	+10.0%	-4.6%	-4.7%
Cost of Revenue	$102.2B	$108.1B	$122.8B	$120.5B	$115.4B
Gross Profit	$26.3B	$23.3B	$21.6B	$17.4B	$15.9B
Gross Margin	20.5%	17.7%	15.0%	12.6%	12.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.3B	$3.2B	$3.6B	$3.5B	$3.9B
Operating Expenses	$14.9B	$13.6B	$15.2B	$15.3B	$14.9B
Operating Income	$11.4B	$9.6B	$6.4B	$3.8B	$1.0B
Operating Margin	8.8%	7.3%	4.4%	2.8%	0.8%
Interest Expense	$46M	$57M	$70M	$72M	$61M
Income Before Tax	$12.3B	$10.7B	$6.6B	$3.0B	$3.4B
Tax Expense	$2.5B	$2.2B	$2.2B	$1.3B	$268M
Net Income	$9.8B	$8.5B	$4.4B	$1.7B	$3.1B
Net Margin	7.6%	6.5%	3.0%	1.2%	2.4%
EPS (Diluted)	$334.77	$290.90	$149.96	$58.74	$106.62
EBITDA	$18.8B	$16.3B	$11.8B	$8.5B	$8.0B
Shares Outstanding	29M	29M	29M	29M	29M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$31.7B	$32.5B	$30.5B	$29.8B	$29.8B	$31.2B	$28.4B	$26.7B
Cost of Revenue	$28.4B	$28.2B	$27.5B	$26.7B	$26.9B	$28.4B	$26.9B	$24.9B
Gross Profit	$3.3B	$4.3B	$3.1B	$3.1B	$2.9B	$2.9B	$1.5B	$1.8B
Gross Margin	10.4%	13.2%	10.0%	10.5%	9.7%	9.3%	5.4%	6.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$944M	$986M	$962M	$835M	$983M	$3.0B	$928M	$2.6B
Operating Expenses	$3.8B	$4.1B	$3.3B	$4.5B	$3.6B	$3.0B	$3.0B	$2.6B
Operating Income	-$532M	$163M	-$239M	-$1.4B	-$713M	-$140M	-$1.5B	-$869M
Operating Margin	-1.7%	0.5%	-0.8%	-4.6%	-2.4%	-0.4%	-5.2%	-3.3%
Interest Expense	$16M	$15M	$14M	$14M	$10M	$9M	$9M	$9M
Income Before Tax	-$21M	$822M	$453M	-$658M	-$172M	$345M	$240M	-$138M
Tax Expense	-$574M	$209M	$156M	-$818K	$99M	$180M	$252M	$168M
Net Income	$552M	$613M	$297M	-$657M	-$271M	$165M	-$12M	-$307M
Net Margin	1.7%	1.9%	1.0%	-2.2%	-0.9%	0.5%	-0.0%	-1.1%
EPS (Diluted)	$19.00	$21.00	$10.17	$-23.00	$-9.00	$5.66	$-0.41	$-10.50
EBITDA	$551M	$1.2B	$3.3B	-$261M	$371M	$927M	-$470M	$167M
Shares Outstanding	29M	29M	29M	29M	30M	29M	29M	29M

092440.KS KSC