₩4,290.00 ($3.19)

+45.00 (+1.06%)

Weekly Expected Move ±2.2%

₩4105 ₩4198 ₩4290 ₩4382 ₩4475

KSC · Industrials · Rental & Leasing Services · Tech Score Neutral · Power 46 · ₩192.0B mcap · 16M float · 0.931% daily turnover

Revenue

$1.07T +5.5% ▲

5Y CAGR: +1.0%

Gross Profit

$349.7B -35.2% ▼

5Y CAGR: +4.2%

Operating Income

$71.5B -1.7% ▼

5Y CAGR: +32.7%

Net Income

$22.1B +1.5% ▲

EPS (Diluted)

$590.69 +22.1% ▲

EBITDA

$237.5B -11.2% ▼

5Y CAGR: +6.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.03T	$1.21T	$1.00T	$1.01T	$1.07T
YoY Growth	+1.0%	+17.7%	-17.1%	+1.2%	+5.5%
Cost of Revenue	$829.7B	$674.4B	$479.5B	$474.4B	$720.4B
Gross Profit	$197.1B	$533.9B	$522.4B	$539.8B	$349.7B
Gross Margin	19.2%	44.2%	52.1%	53.2%	32.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$889.9B	$150.5B	$124.2B	$169.4B	$0
Operating Expenses	$981.6B	$458.5B	$400.7B	$467.0B	$278.1B
Operating Income	$45.1B	$75.4B	$78.5B	$72.8B	$71.5B
Operating Margin	4.4%	6.2%	7.8%	7.2%	6.7%
Interest Expense	$30.9B	$37.6B	$61.1B	$69.4B	$57.7B
Income Before Tax	$18.5B	$27.6B	$29.0B	$27.9B	$23.0B
Tax Expense	$10.0B	$5.6B	$13.3B	$8.2B	$1.0B
Net Income	$8.5B	$22.1B	$16.5B	$21.8B	$22.1B
Net Margin	0.8%	1.8%	1.6%	2.1%	2.1%
EPS (Diluted)	$189.48	$493.20	$366.93	$483.71	$590.69
EBITDA	$198.9B	$220.5B	$276.2B	$267.5B	$237.5B
Shares Outstanding	45M	45M	45M	45M	45M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$249.8B	$240.2B	$261.1B	$262.3B	$283.5B	$272.4B	$287.2B	$327.8B
Cost of Revenue	$0	$181.0B	$204.6B	$123.2B	$171.7B	$40.0B	$216.0B	$246.4B
Gross Profit	$249.8B	$59.2B	$56.5B	$139.1B	$111.8B	$232.5B	$71.1B	$81.4B
Gross Margin	100.0%	24.7%	21.6%	53.0%	39.4%	85.3%	24.8%	24.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$230.2B	-$544.5B	$245.2B	$39.1B	$43.4B	$143.3B	$45.5B	$80.3B
Operating Expenses	$230.2B	$47.7B	$245.2B	$121.8B	$98.6B	$207.2B	$49.3B	$59.9B
Operating Income	$19.6B	$12.7B	$15.9B	$17.3B	$13.2B	$25.2B	$21.9B	$21.5B
Operating Margin	7.8%	5.3%	6.1%	6.6%	4.6%	9.3%	7.6%	6.6%
Interest Expense	$18.1B	$17.7B	$16.2B	$16.4B	$13.4B	$14.9B	$14.2B	$14.6B
Income Before Tax	$14.2B	$2.4B	$3.2B	$1.1B	$139M	$18.5B	$11.5B	$37.2B
Tax Expense	$3.7B	$1.7B	$2.1B	-$3.6B	-$1.1B	$3.6B	$2.9B	$8.8B
Net Income	$10.9B	$2.3B	$5.3B	$5.0B	$13.3B	$4.9B	$8.6B	$28.3B
Net Margin	4.4%	1.0%	2.0%	1.9%	4.7%	1.8%	3.0%	8.6%
EPS (Diluted)	$243.00	$51.29	$118.75	$111.00	$296.00	$64.94	$191.23	$632.33
EBITDA	$249.8B	$79.8B	$302.5B	$58.9B	$54.1B	-$178.0B	$66.0B	$64.5B
Shares Outstanding	45M	45M	45M	45M	45M	277M	45M	45M

095570.KS KSC