₩4,995.00 ($3.72)

-5.00 (-0.10%)

Weekly Expected Move ±2.6%

₩4738 ₩4866 ₩4995 ₩5124 ₩5252

KSC · Communication Services · Publishing · Tech Score Buy · Power 56 · ₩61.2B mcap · 5M float · 1.37% daily turnover

Analysis Technicals Weather Peers

Revenue

$268.8B +9.1% ▲

5Y CAGR: +9.3%

Gross Profit

$169.9B +7.3% ▲

5Y CAGR: +15.2%

Operating Income

$21.4B +109.1% ▲

Net Income

$21.3B +835.0% ▲

EPS (Diluted)

$1663.29 +804.1% ▲

EBITDA

$33.5B +245.2% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$215.6B	$253.0B	$252.4B	$246.5B	$268.8B
YoY Growth	+25.1%	+17.4%	-0.3%	-2.3%	+9.1%
Cost of Revenue	$92.7B	$106.2B	$101.4B	$88.1B	$98.9B
Gross Profit	$122.9B	$146.8B	$151.0B	$158.3B	$169.9B
Gross Margin	57.0%	58.0%	59.8%	64.2%	63.2%
R&D Expenses	$22.6B	$19.9B	$28.3B	$37.0B	$0
SG&A Expenses	$63.2B	$87.4B	$88.2B	$73.2B	$0
Operating Expenses	$114.9B	$143.2B	$156.8B	$148.1B	$148.5B
Operating Income	$7.7B	$3.5B	-$5.8B	$10.2B	$21.4B
Operating Margin	3.6%	1.4%	-2.3%	4.1%	8.0%
Interest Expense	$128M	$172M	$968M	$4.4B	$5.1B
Income Before Tax	$8.8B	$331M	-$13.5B	-$4.8B	$24.2B
Tax Expense	$2.7B	$1.4B	-$1.2B	-$1.7B	$2.9B
Net Income	$6.1B	-$1.0B	-$12.4B	-$2.9B	$21.3B
Net Margin	2.8%	-0.4%	-4.9%	-1.2%	7.9%
EPS (Diluted)	$494.00	$-83.39	$-1008.78	$-236.23	$1663.29
EBITDA	$25.0B	$17.8B	$624M	$9.7B	$33.5B
Shares Outstanding	12M	12M	12M	12M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$43.0B	$91.3B	$87.5B	$44.0B	$42.9B	$94.4B	$104.2B	$52.6B
Cost of Revenue	$18.9B	$31.7B	$30.2B	$15.0B	$19.7B	$31.4B	$36.1B	$20.7B
Gross Profit	$24.0B	$59.6B	$57.3B	$28.9B	$23.2B	$63.0B	$68.2B	$31.9B
Gross Margin	55.9%	65.2%	65.5%	65.8%	54.0%	66.8%	65.4%	60.7%
R&D Expenses	$0	$10.9B	$11.5B	$14.5B	$0	$11.9B	$9.3B	$8.7B
SG&A Expenses	$35.5B	$17.1B	$17.3B	$38.4B	$37.6B	$16.3B	$15.4B	$23.7B
Operating Expenses	$35.5B	$37.9B	$38.2B	$38.4B	$37.6B	$34.3B	$33.0B	$32.8B
Operating Income	-$11.5B	$21.7B	$19.1B	-$9.5B	-$14.4B	$26.1B	$35.2B	-$892M
Operating Margin	-26.7%	23.8%	21.8%	-21.6%	-33.5%	27.7%	33.8%	-1.7%
Interest Expense	$1.2B	$758M	$1.4B	$846M	$1.2B	$1.2B	$1.2B	$1.1B
Income Before Tax	-$8.7B	$5.6B	$25.9B	-$9.8B	-$15.3B	$23.4B	$34.6B	-$1.4B
Tax Expense	-$2.0B	-$627M	$3.2B	-$675M	-$1.2B	$1.6B	$8.8B	-$2.3B
Net Income	-$6.7B	$6.2B	$22.7B	-$9.2B	-$14.1B	$21.9B	$25.8B	$880M
Net Margin	-15.6%	6.8%	25.9%	-20.8%	-32.8%	23.2%	24.7%	1.7%
EPS (Diluted)	$-546.00	$505.85	$1850.00	$-747.00	$-1149.00	$1707.33	$2102.43	$71.82
EBITDA	-$8.8B	$9.3B	$30.3B	-$6.6B	-$11.1B	$20.8B	$38.4B	$2.5B
Shares Outstanding	12M	12M	12M	12M	12M	13M	12M	12M

100220.KS KSC