₩24,200.00 ($18.01)

+700.00 (+2.98%)

Weekly Expected Move ±5.4%

₩21566 ₩22883 ₩24200 ₩25517 ₩26834

KSC · Consumer Cyclical · Apparel - Manufacturers · Tech Score Buy · Power 57 · ₩645.3B mcap · 9M float · 0.419% daily turnover

Revenue

$1.88T -3.8% ▼

5Y CAGR: +3.2%

Gross Profit

$1.01T -9.3% ▼

5Y CAGR: +2.4%

Operating Income

$168.0B +33.2% ▲

5Y CAGR: +16.9%

Net Income

$98.9B +31.0% ▲

5Y CAGR: +28.2%

EPS (Diluted)

$3645.93 +35.3% ▲

5Y CAGR: +29.6%

EBITDA

$253.5B +11.1% ▲

5Y CAGR: +11.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.79T	$1.97T	$1.90T	$1.96T	$1.88T
YoY Growth	+11.3%	+9.8%	-3.4%	+2.9%	-3.8%
Cost of Revenue	$695.0B	$798.2B	$892.8B	$842.7B	$872.4B
Gross Profit	$1.10T	$1.17T	$1.01T	$1.11T	$1.01T
Gross Margin	61.2%	59.5%	53.0%	56.9%	53.7%
R&D Expenses	$0	$473M	$0	$3.1B	$2.0B
SG&A Expenses	$362.1B	$420.7B	$950.3B	$411.1B	$840.0B
Operating Expenses	$939.2B	$985.3B	$950.3B	$987.4B	$842.0B
Operating Income	$158.9B	$185.2B	$57.4B	$126.1B	$168.0B
Operating Margin	8.9%	9.4%	3.0%	6.4%	8.9%
Interest Expense	$9.8B	$10.1B	$15.2B	$25.3B	$35.2B
Income Before Tax	$199.4B	$223.8B	$62.8B	$115.1B	$168.8B
Tax Expense	$63.2B	$46.5B	-$17.2B	$24.5B	$51.2B
Net Income	$118.6B	$152.3B	$82.5B	$75.5B	$98.9B
Net Margin	6.6%	7.7%	4.3%	3.9%	5.3%
EPS (Diluted)	$4168.65	$5350.74	$2899.29	$2695.15	$3645.93
EBITDA	$282.8B	$309.7B	$166.6B	$228.2B	$253.5B
Shares Outstanding	28M	28M	28M	28M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$481.0B	$559.5B	$430.3B	$455.7B	$398.6B	$596.5B	$461.9B	$465.4B
Cost of Revenue	$177.0B	$268.4B	$184.8B	$186.1B	$177.9B	$264.7B	$205.0B	$200.4B
Gross Profit	$304.0B	$291.1B	$245.5B	$269.7B	$220.7B	$333.1B	$257.0B	$265.0B
Gross Margin	63.2%	52.0%	57.1%	59.2%	55.4%	55.8%	55.6%	56.9%
R&D Expenses	$0	$0	$705M	$601M	$224M	$463M	$350M	$392M
SG&A Expenses	$93.0B	$113.4B	$215.4B	$95.6B	$88.6B	$12.9B	$96.1B	$220.5B
Operating Expenses	$250.2B	$265.0B	$215.4B	$225.4B	$204.6B	$255.6B	$212.5B	$220.9B
Operating Income	$53.8B	$26.0B	$30.1B	$44.3B	$16.1B	$77.5B	$44.4B	$44.1B
Operating Margin	11.2%	4.7%	7.0%	9.7%	4.0%	13.0%	9.6%	9.5%
Interest Expense	$6.3B	$6.4B	$6.0B	$6.2B	$11.5B	$11.5B	$17.9B	$10.6B
Income Before Tax	$50.7B	$18.5B	$30.7B	$40.8B	$32.0B	$65.3B	$45.5B	$41.7B
Tax Expense	$11.8B	$6.8B	$7.8B	$9.8B	$5.5B	$28.2B	$13.9B	$6.4B
Net Income	$26.7B	$12.4B	$20.6B	$26.4B	$22.7B	$29.2B	$29.5B	$31.9B
Net Margin	5.6%	2.2%	4.8%	5.8%	5.7%	4.9%	6.4%	6.9%
EPS (Diluted)	$954.00	$450.72	$750.05	$961.00	$843.00	$1091.88	$1113.00	$1208.42
EBITDA	$78.5B	$45.8B	$265.3B	$67.0B	$64.8B	$101.9B	$66.8B	$65.1B
Shares Outstanding	28M	27M	27M	27M	27M	27M	27M	26M

093050.KS KSC