₩6,490.00 ($4.83)

+20.00 (+0.31%)

Weekly Expected Move ±3.6%

₩6025 ₩6257 ₩6490 ₩6723 ₩6955

KSC · Consumer Defensive · Household & Personal Products · Tech Score Neutral · Power 47 · ₩104.3B mcap · 8M float · 1.84% daily turnover

Analysis Technicals Weather Peers

Revenue

$85.2B -8.1% ▼

5Y CAGR: +3.3%

Gross Profit

$40.2B -14.5% ▼

5Y CAGR: +0.9%

Operating Income

$549M -85.2% ▼

Net Income

$1.1B -75.5% ▼

EPS (Diluted)

$70.15 -75.5% ▼

EBITDA

$2.3B -64.9% ▼

5Y CAGR: +80.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$67.0B	$66.0B	$78.7B	$92.8B	$85.2B
YoY Growth	-7.6%	-1.4%	+19.2%	+17.9%	-8.1%
Cost of Revenue	$31.4B	$33.4B	$38.4B	$45.8B	$44.9B
Gross Profit	$35.6B	$32.6B	$40.3B	$47.0B	$40.2B
Gross Margin	53.1%	49.4%	51.2%	50.6%	47.1%
R&D Expenses	$109M	$96M	$109M	$111M	$0
SG&A Expenses	$23.2B	$19.4B	$24.2B	$29.2B	$0
Operating Expenses	$38.8B	$32.7B	$34.9B	$43.3B	$39.6B
Operating Income	-$2.8B	$342M	$5.4B	$3.7B	$549M
Operating Margin	-4.1%	0.5%	6.9%	4.0%	0.6%
Interest Expense	$561M	$379M	$251M	$373M	$291M
Income Before Tax	-$4.1B	-$1.9B	$3.3B	$4.2B	$941M
Tax Expense	$3.2B	-$2.3B	-$246M	-$609M	-$205M
Net Income	-$7.3B	$418M	$3.5B	$4.6B	$1.1B
Net Margin	-10.9%	0.6%	4.5%	4.9%	1.3%
EPS (Diluted)	$-453.20	$26.02	$218.48	$285.85	$70.15
EBITDA	$1.7B	$1.9B	$5.7B	$6.5B	$2.3B
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$21.9B	$23.7B	$24.6B	$20.5B	$21.3B	$18.6B	$20.9B	$21.0B
Cost of Revenue	$10.9B	$11.5B	$12.4B	$10.8B	$10.5B	$9.8B	$10.1B	$11.3B
Gross Profit	$11.0B	$12.1B	$12.2B	$9.7B	$10.8B	$8.8B	$10.8B	$9.8B
Gross Margin	50.3%	51.3%	49.7%	47.2%	50.5%	47.1%	51.6%	46.4%
R&D Expenses	$0	$39M	$0	$21M	$8M	$25M	$9M	$9M
SG&A Expenses	$7.0B	$7.8B	$10.5B	$6.4B	$6.7B	$6.4B	$6.0B	$10.0B
Operating Expenses	$10.5B	$11.3B	$10.5B	$9.9B	$10.1B	$10.4B	$8.9B	$10.1B
Operating Income	$467M	$864M	$1.7B	-$176M	$623M	-$1.6B	$1.9B	-$313M
Operating Margin	2.1%	3.7%	7.0%	-0.9%	2.9%	-8.8%	9.2%	-1.5%
Interest Expense	$90M	$87M	$83M	$71M	$69M	$67M	$64M	$62M
Income Before Tax	$358M	$1.2B	$2.0B	-$243M	$747M	-$1.6B	$2.1B	-$298M
Tax Expense	$418K	-$587M	$24M	-$119M	-$138M	$28M	-$51M	$244M
Net Income	$254M	$1.8B	$1.9B	-$73M	$893M	-$1.6B	$2.1B	-$532M
Net Margin	1.2%	7.8%	7.9%	-0.4%	4.2%	-8.8%	10.3%	-2.5%
EPS (Diluted)	$16.00	$114.23	$120.54	$-5.00	$56.00	$-101.44	$133.78	$-33.13
EBITDA	$909M	$1.7B	$12.7B	$247M	$1.2B	-$11.9B	$2.4B	$136M
Shares Outstanding	16M	16M	16M	15M	16M	16M	16M	16M

123690.KS KSC