Also trades as: 120115.KS (KSC) · $vol 0M

₩56,200.00 ($41.86)

+1100.00 (+2.00%)

Weekly Expected Move ±6.4%

₩49001 ₩52600 ₩56200 ₩59800 ₩63399

KSC · Industrials · Manufacturing - Textiles · Tech Score Neutral · Power 41 · ₩1.76T mcap · 21M float · 1.11% daily turnover

Revenue

$4.88T +0.8% ▲

5Y CAGR: +4.2%

Gross Profit

$1.23T -6.9% ▼

5Y CAGR: +3.5%

Operating Income

$108.9B -30.3% ▼

5Y CAGR: -7.8%

Net Income

$38.3B -61.2% ▼

5Y CAGR: -28.4%

EPS (Diluted)

$223.43 -91.2% ▼

5Y CAGR: -49.3%

EBITDA

$362.6B -20.9% ▼

5Y CAGR: -10.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.66T	$5.37T	$4.73T	$4.84T	$4.88T
YoY Growth	+17.4%	+15.1%	-11.8%	+2.3%	+0.8%
Cost of Revenue	$3.36T	$3.89T	$3.40T	$3.52T	$3.64T
Gross Profit	$1.30T	$1.48T	$1.34T	$1.32T	$1.23T
Gross Margin	27.9%	27.6%	28.2%	27.3%	25.3%
R&D Expenses	$73.3B	$74.2B	$77.5B	$71.5B	$0
SG&A Expenses	$646.3B	$805.1B	$707.1B	$707.4B	$0
Operating Expenses	$1.05T	$1.24T	$1.14T	$1.17T	$1.12T
Operating Income	$252.7B	$242.5B	$199.7B	$156.2B	$108.9B
Operating Margin	5.4%	4.5%	4.2%	3.2%	2.2%
Interest Expense	$43.3B	$69.9B	$107.3B	$107.5B	$117.0B
Income Before Tax	$278.1B	$169.7B	$146.7B	$121.4B	$41.0B
Tax Expense	$53.5B	-$16.9B	$38.8B	$10.6B	-$10.8B
Net Income	$189.2B	$179.8B	$42.8B	$98.6B	$38.3B
Net Margin	4.1%	3.4%	0.9%	2.0%	0.8%
EPS (Diluted)	$6124.85	$5754.38	$1249.49	$2551.00	$223.43
EBITDA	$556.1B	$482.1B	$450.9B	$458.1B	$362.6B
Shares Outstanding	31M	31M	31M	39M	31M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.10T	$1.30T	$1.23T	$1.26T	$1.18T	$1.20T	$1.24T	$1.36T
Cost of Revenue	$808.6B	$928.5B	$933.1B	$922.9B	$886.0B	$865.8B	$912.0B	$975.3B
Gross Profit	$290.9B	$369.8B	$298.5B	$335.6B	$294.6B	$336.9B	$325.5B	$381.2B
Gross Margin	26.5%	28.5%	24.2%	26.7%	25.0%	28.0%	26.3%	28.1%
R&D Expenses	$14.9B	$18.8B	$17.4B	$16.2B	$17.7B	$17.8B	$22.2B	$0
SG&A Expenses	$157.1B	$207.4B	$159.4B	$290.3B	$154.9B	$205.6B	$163.8B	$176.5B
Operating Expenses	$258.1B	$334.1B	$271.6B	$290.3B	$267.7B	$327.1B	$263.5B	$283.8B
Operating Income	$50.6B	$35.8B	$26.9B	$45.3B	$26.9B	$9.8B	$61.9B	$97.4B
Operating Margin	4.6%	2.8%	2.2%	3.6%	2.3%	0.8%	5.0%	7.2%
Interest Expense	$26.4B	$26.2B	$30.1B	$29.3B	$28.7B	$29.0B	$26.6B	$27.2B
Income Before Tax	$16.2B	$23.0B	$25.3B	$28.7B	$16.0B	-$29.0B	$84.0B	$85.0B
Tax Expense	$4.9B	$2.1B	$5.6B	$389M	$5.6B	-$21.6B	$4.2B	$19.0B
Net Income	-$9.4B	$48.8B	$16.3B	$25.3B	$6.2B	-$9.5B	$74.2B	$64.9B
Net Margin	-0.9%	3.8%	1.3%	2.0%	0.5%	-0.8%	6.0%	4.8%
EPS (Diluted)	$-425.00	$1321.13	$271.95	$564.00	$-53.52	$-559.67	$2122.76	$1688.43
EBITDA	$97.2B	$115.0B	$110.8B	$399.9B	$110.3B	$68.2B	$125.0B	$161.9B
Shares Outstanding	22M	31M	31M	31M	31M	31M	33M	33M

120110.KS KSC