₩3,740.00 ($2.78)

+25.00 (+0.67%)

Weekly Expected Move ±3.1%

₩3509 ₩3625 ₩3740 ₩3855 ₩3971

KSC · Basic Materials · Chemicals · Tech Score Neutral · Power 48 · ₩186.2B mcap · 27M float · 0.426% daily turnover

Revenue

$1.21T +13.6% ▲

5Y CAGR: +7.0%

Gross Profit

$226.1B +14.9% ▲

5Y CAGR: +6.7%

Operating Income

$111.4B +22.4% ▲

5Y CAGR: +11.4%

Net Income

$33.3B -26.0% ▼

5Y CAGR: +37.9%

EPS (Diluted)

$672.00 -26.6% ▼

5Y CAGR: +34.8%

EBITDA

$147.0B +23.2% ▲

5Y CAGR: +10.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$926.0B	$1.14T	$1.12T	$1.07T	$1.21T
YoY Growth	+7.2%	+23.1%	-1.9%	-4.6%	+13.6%
Cost of Revenue	$788.8B	$994.6B	$944.3B	$869.5B	$985.5B
Gross Profit	$136.0B	$145.6B	$173.7B	$196.8B	$226.1B
Gross Margin	14.7%	12.8%	15.5%	18.5%	18.7%
R&D Expenses	$1.8B	$2.3B	$2.5B	$4.0B	$6.0B
SG&A Expenses	$37.6B	$40.9B	$77.2B	$36.3B	$114.0B
Operating Expenses	$87.5B	$90.1B	$79.8B	$105.8B	$114.0B
Operating Income	$43.6B	$55.4B	$74.1B	$91.0B	$111.4B
Operating Margin	4.7%	4.9%	6.6%	8.5%	9.2%
Interest Expense	$5.4B	$5.4B	$8.6B	$4.6B	$5.4B
Income Before Tax	$53.6B	$55.8B	$68.5B	$89.0B	$98.2B
Tax Expense	$12.2B	$8.9B	$9.8B	$27.8B	$22.6B
Net Income	$17.9B	$35.0B	$33.5B	$45.0B	$33.3B
Net Margin	1.9%	3.1%	3.0%	4.2%	2.7%
EPS (Diluted)	$362.38	$700.99	$675.25	$916.00	$672.00
EBITDA	$89.6B	$84.6B	$105.0B	$119.3B	$147.0B
Shares Outstanding	49M	50M	49M	49M	49M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$254.5B	$306.1B	$285.4B	$313.0B	$315.3B	$297.9B	$287.0B	$352.4B
Cost of Revenue	$208.3B	$249.1B	$235.6B	$259.2B	$252.8B	$237.9B	$233.4B	$279.0B
Gross Profit	$46.2B	$57.0B	$49.8B	$53.8B	$62.5B	$59.9B	$53.6B	$73.4B
Gross Margin	18.2%	18.6%	17.5%	17.2%	19.8%	20.1%	18.7%	20.8%
R&D Expenses	$897M	$540M	$1.1B	$1.1B	$1.2B	$1.9B	$1.4B	$1.6B
SG&A Expenses	$8.9B	$8.5B	$24.6B	$27.2B	$9.7B	$9.1B	$10.2B	$25.6B
Operating Expenses	$25.5B	$29.4B	$28.7B	$27.2B	$28.3B	$29.9B	$28.2B	$27.3B
Operating Income	$20.7B	$27.6B	$21.2B	$26.6B	$34.3B	$29.6B	$25.4B	$46.1B
Operating Margin	8.1%	9.0%	7.4%	8.5%	10.9%	9.9%	8.8%	13.1%
Interest Expense	$1.2B	-$2.0B	$1.4B	$2.1B	$392M	$1.4B	$1.5B	$1.6B
Income Before Tax	$15.9B	$35.2B	$20.6B	$19.4B	$38.2B	$19.9B	$26.9B	$44.5B
Tax Expense	$2.4B	$8.6B	$6.9B	$3.7B	$10.7B	$1.3B	$6.5B	$13.1B
Net Income	$5.8B	$12.5B	$6.3B	$6.9B	$12.5B	$7.6B	$8.7B	$13.5B
Net Margin	2.3%	4.1%	2.2%	2.2%	4.0%	2.5%	3.0%	3.8%
EPS (Diluted)	$116.83	$251.89	$128.65	$140.00	$252.00	$152.80	$172.95	$270.53
EBITDA	$23.4B	$34.4B	$29.4B	$62.5B	$47.4B	$7.7B	$34.7B	$56.2B
Shares Outstanding	50M	49M	49M	49M	50M	50M	50M	50M

102260.KS KSC