₩3,450.00 ($2.56)

+35.00 (+1.02%)

Weekly Expected Move ±16.7%

₩2296 ₩2873 ₩3450 ₩4027 ₩4604

KSC · Industrials · Industrial - Machinery · Tech Score Neutral · Power 49 · ₩43.5B mcap · 12M float · 0.419% daily turnover

Analysis Technicals Weather Peers

Revenue

$459.3B +6.6% ▲

5Y CAGR: +7.4%

Gross Profit

$61.1B +43.3% ▲

5Y CAGR: +10.0%

Operating Income

$16.7B +71.8% ▲

Net Income

$7.8B -8.2% ▼

EPS (Diluted)

$589.34 -12.2% ▼

EBITDA

$34.6B -12.6% ▼

5Y CAGR: +16.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$354.6B	$397.9B	$421.7B	$431.0B	$459.3B
YoY Growth	+10.3%	+12.2%	+6.0%	+2.2%	+6.6%
Cost of Revenue	$315.2B	$357.2B	$377.4B	$388.4B	$398.3B
Gross Profit	$39.4B	$40.7B	$44.3B	$42.6B	$61.1B
Gross Margin	11.1%	10.2%	10.5%	9.9%	13.3%
R&D Expenses	$6.4B	$6.7B	$0	$0	$0
SG&A Expenses	$11.7B	$15.2B	$11.6B	$12.7B	$0
Operating Expenses	$29.0B	-$33.3B	$31.0B	$32.9B	$44.4B
Operating Income	$14.8B	$7.4B	$13.3B	$9.7B	$16.7B
Operating Margin	4.2%	1.9%	3.2%	2.2%	3.6%
Interest Expense	$4.8B	$5.9B	$7.2B	$7.9B	$7.9B
Income Before Tax	$9.6B	$4.2B	$7.7B	$12.0B	$5.8B
Tax Expense	$1.9B	$1.3B	-$102M	$3.3B	-$2.3B
Net Income	$7.4B	$2.6B	$7.6B	$8.5B	$7.8B
Net Margin	2.1%	0.7%	1.8%	2.0%	1.7%
EPS (Diluted)	$581.16	$198.17	$588.06	$671.60	$589.34
EBITDA	$32.0B	$28.5B	$31.7B	$39.6B	$34.6B
Shares Outstanding	13M	13M	13M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$107.1B	$96.6B	$106.4B	$110.3B	$115.9B	$126.7B	$117.1B	$130.3B
Cost of Revenue	$98.6B	$87.9B	$96.1B	$99.1B	$99.9B	$110.3B	$103.8B	$117.3B
Gross Profit	$8.5B	$8.8B	$10.4B	$11.2B	$16.0B	$16.4B	$13.3B	$12.9B
Gross Margin	7.9%	9.1%	9.7%	10.2%	13.8%	12.9%	11.4%	9.9%
R&D Expenses	$0	$0	$2.7B	$1.1B	$0	$3.4B	$2.4B	$2.5B
SG&A Expenses	$3.3B	$2.6B	$8.6B	$3.8B	$3.9B	$816M	$3.0B	$4.4B
Operating Expenses	$5.8B	$8.5B	$8.6B	$9.3B	$9.2B	$10.1B	$10.3B	$12.5B
Operating Income	$142M	$223M	$1.8B	$1.9B	$6.7B	$6.3B	$3.0B	$453M
Operating Margin	0.1%	0.2%	1.7%	1.7%	5.8%	4.9%	2.5%	0.3%
Interest Expense	$2.0B	$2.0B	$2.0B	$2.1B	$2.0B	$1.9B	$2.4B	$2.7B
Income Before Tax	-$3.5B	$5.2B	$961M	-$2.7B	$6.4B	$1.2B	$4.0B	-$793M
Tax Expense	-$1.1B	$1.2B	-$111M	$655M	$485M	-$3.3B	$794M	$19M
Net Income	-$2.5B	$3.9B	$990M	-$3.5B	$5.8B	$4.4B	$3.1B	-$887M
Net Margin	-2.3%	4.1%	0.9%	-3.1%	5.0%	3.5%	2.6%	-0.7%
EPS (Diluted)	$-197.00	$312.57	$78.00	$-275.00	$462.00	$351.74	$245.37	$-70.30
EBITDA	$4.5B	$12.2B	$15.1B	$3.9B	$13.2B	$2.4B	$7.8B	$5.1B
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

092780.KS KSC