₩8,200.00 ($6.10)

+0.00 (+0.00%)

Weekly Expected Move ±2.4%

₩7814 ₩8007 ₩8200 ₩8393 ₩8586

KSC · Industrials · Specialty Business Services · Tech Score Buy · Power 56 · ₩258.0B mcap · 14M float · 0.752% daily turnover

Revenue

$3.05T -8.0% ▼

5Y CAGR: +1.5%

Gross Profit

$139.7B -11.5% ▼

5Y CAGR: -0.4%

Operating Income

$20.2B -54.9% ▼

5Y CAGR: -13.0%

Net Income

$20.9B -22.3% ▼

5Y CAGR: -0.4%

EPS (Diluted)

$642.90 -22.4% ▼

5Y CAGR: -0.9%

EBITDA

$45.1B -42.5% ▼

5Y CAGR: -5.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.13T	$3.59T	$3.43T	$3.32T	$3.05T
YoY Growth	+10.3%	+14.5%	-4.5%	-3.1%	-8.0%
Cost of Revenue	$2.99T	$3.43T	$3.27T	$3.16T	$2.91T
Gross Profit	$146.3B	$157.5B	$156.1B	$157.8B	$139.7B
Gross Margin	4.7%	4.4%	4.6%	4.8%	4.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$28.9B	$27.2B	$26.9B	$27.6B	$0
Operating Expenses	$100.9B	$101.3B	$105.0B	$113.1B	$119.5B
Operating Income	$45.4B	$56.3B	$51.1B	$44.8B	$20.2B
Operating Margin	1.4%	1.6%	1.5%	1.3%	0.7%
Interest Expense	$1.5B	$2.1B	$3.1B	$2.9B	$3.0B
Income Before Tax	$62.2B	$37.3B	$30.5B	$51.1B	$37.9B
Tax Expense	$17.7B	$8.2B	$6.2B	$16.8B	$8.3B
Net Income	$38.2B	$22.2B	$15.1B	$27.0B	$20.9B
Net Margin	1.2%	0.6%	0.4%	0.8%	0.7%
EPS (Diluted)	$1212.99	$706.32	$476.00	$828.00	$642.90
EBITDA	$86.8B	$66.5B	$67.6B	$78.4B	$45.1B
Shares Outstanding	31M	31M	32M	33M	47M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$784.2B	$815.7B	$747.5B	$735.5B	$764.0B	$807.4B	$842.5B	$1.01T
Cost of Revenue	$745.7B	$776.5B	$708.9B	$698.4B	$724.7B	$769.6B	$802.8B	$965.8B
Gross Profit	$784.2B	$39.3B	$38.6B	$37.0B	$39.3B	$37.8B	$39.6B	$41.9B
Gross Margin	100.0%	4.8%	5.2%	5.0%	5.1%	4.7%	4.7%	4.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$23.8B	$7.2B	$24.0B	$30.5B	$6.0B	$6.6B	$5.8B	$23.6B
Operating Expenses	$774.3B	$26.9B	$28.9B	$30.5B	$31.1B	$42.0B	$23.1B	$24.2B
Operating Income	$9.9B	$12.4B	$9.7B	$6.5B	$8.2B	-$4.1B	$16.6B	$17.7B
Operating Margin	1.3%	1.5%	1.3%	0.9%	1.1%	-0.5%	2.0%	1.8%
Interest Expense	$730M	$641M	$745M	$790M	$746M	$687M	$630M	$615M
Income Before Tax	$10.3B	$17.0B	$6.6B	$23.0B	$6.0B	$2.4B	$17.6B	$26.3B
Tax Expense	$2.9B	$6.3B	$2.8B	$6.5B	$3.4B	-$4.4B	$4.9B	$7.2B
Net Income	$7.4B	$8.7B	$2.0B	$14.4B	-$68M	$4.5B	$10.1B	$16.3B
Net Margin	0.9%	1.1%	0.3%	2.0%	-0.0%	0.6%	1.2%	1.6%
EPS (Diluted)	$170.00	$277.44	$64.67	$436.78	$-2.00	$126.81	$305.00	$489.80
EBITDA	$9.9B	$23.5B	$16.2B	$43.6B	$12.7B	-$27.4B	$22.6B	$23.8B
Shares Outstanding	33M	31M	31M	31M	34M	50M	42M	39M

122900.KS KSC