₩2,390.00 ($1.78)

-25.00 (-1.04%)

Weekly Expected Move ±2.3%

₩2282 ₩2336 ₩2390 ₩2444 ₩2498

KSC · Real Estate · REIT - Diversified · Tech Score Sell · Power 33 · ₩292.5B mcap · 56M float · 0.696% daily turnover

Analysis Technicals Weather Peers

Revenue

$186.4B -17.7% ▼

5Y CAGR: -4.9%

Gross Profit

$176.3B -8.8% ▼

5Y CAGR: -4.6%

Operating Income

$78.4B +51.4% ▲

5Y CAGR: -15.2%

Net Income

$49.4B +32.0% ▲

5Y CAGR: -17.6%

EPS (Diluted)

$403.97 +32.1% ▲

5Y CAGR: -17.6%

EBITDA

$107.1B +23.6% ▲

5Y CAGR: -10.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$212.5B	$233.0B	$237.8B	$226.4B	$186.4B
YoY Growth	-11.5%	+9.6%	+2.1%	-4.8%	-17.7%
Cost of Revenue	$17.2B	$30.4B	$415M	$123.8B	$10.1B
Gross Profit	$195.4B	$202.6B	$237.4B	$193.2B	$176.3B
Gross Margin	91.9%	87.0%	99.8%	85.3%	94.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$8.8B	$11.6B	$8.7B	$7.4B	$0
Operating Expenses	$47.4B	$55.7B	$69.2B	$50.8B	$97.9B
Operating Income	$147.9B	$146.9B	$199.3B	$51.8B	$78.4B
Operating Margin	69.6%	63.0%	83.8%	22.9%	42.1%
Interest Expense	$12.5B	$4.0B	$19.5B	$0	$39.7B
Income Before Tax	$146.4B	$145.4B	$167.5B	$49.7B	$63.2B
Tax Expense	$38.9B	$37.2B	$37.9B	$12.3B	$13.8B
Net Income	$107.5B	$108.2B	$129.6B	$37.4B	$49.4B
Net Margin	50.6%	46.5%	54.5%	16.5%	26.5%
EPS (Diluted)	$878.18	$884.57	$1059.45	$305.83	$403.97
EBITDA	$151.3B	$150.7B	$121.2B	$86.7B	$107.1B
Shares Outstanding	122M	122M	122M	122M	122M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$52.6B	$56.5B	$54.3B	$51.0B	$46.8B	$43.6B	$57.0B	$63.5B
Cost of Revenue	$44.4B	$44.3B	$12.5B	$1.6B	$10.6B	$2.1B	$1.9B	$2.0B
Gross Profit	$8.2B	$12.2B	$52.9B	$49.4B	$36.2B	$41.5B	$55.1B	$61.5B
Gross Margin	15.6%	21.6%	97.5%	96.8%	77.3%	95.2%	96.7%	96.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.4B	$1.8B	$1.8B	$2.3B	$1.8B	$2.2B	$2.0B	$2.4B
Operating Expenses	$5.5B	$4.0B	$21.7B	$13.8B	$22.4B	$38.5B	$36.0B	$22.4B
Operating Income	$2.7B	$8.2B	$17.7B	$8.3B	$13.8B	$2.9B	$19.1B	$39.2B
Operating Margin	5.2%	14.6%	32.6%	16.3%	29.5%	6.7%	33.5%	61.6%
Interest Expense	$0	$0	$0	$0	$0	$8.5B	$8.3B	$7.8B
Income Before Tax	$1.7B	$7.1B	$18.3B	$12.3B	$39.7B	-$7.1B	$15.8B	$30.6B
Tax Expense	$310M	$2.6B	$4.1B	$2.6B	$8.9B	-$1.9B	$3.6B	$7.2B
Net Income	$1.4B	$4.5B	$14.2B	$9.6B	$30.8B	-$5.2B	$12.2B	$23.4B
Net Margin	2.7%	8.0%	26.1%	18.9%	65.8%	-11.9%	21.4%	36.8%
EPS (Diluted)	$11.00	$35.64	$115.81	$78.59	$252.00	$-42.58	$99.56	$190.84
EBITDA	$3.7B	$9.3B	$30.8B	$22.6B	$14.8B	$2.4B	$25.0B	$39.2B
Shares Outstanding	127M	122M	122M	122M	122M	122M	122M	122M

123890.KS KSC