₩3,385.00 ($2.50)

-5.00 (-0.15%)

Weekly Expected Move ±1.3%

₩3294 ₩3340 ₩3385 ₩3430 ₩3476

KSC · Industrials · Conglomerates · Tech Score Buy · Power 56 · ₩364.9B mcap · 22M float · 0.396% daily turnover

Revenue

$264.5B +22.6% ▲

5Y CAGR: +46.2%

Gross Profit

$58.9B +0.8% ▲

5Y CAGR: -9.1%

Operating Income

$6.3B -8.6% ▼

Net Income

$7.5B +7.7% ▲

EPS (Diluted)

$68.69 +8.2% ▲

EBITDA

$23.5B -41.7% ▼

5Y CAGR: +2.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$136.7B	$154.2B	$168.6B	$215.8B	$264.5B
YoY Growth	+245.4%	+12.8%	+9.3%	+28.0%	+22.6%
Cost of Revenue	$93.5B	$106.7B	$124.1B	$157.4B	$205.6B
Gross Profit	$43.2B	$47.5B	$44.5B	$58.4B	$58.9B
Gross Margin	31.6%	30.8%	26.4%	27.1%	22.3%
R&D Expenses	$7.9B	$7.5B	$6.2B	$7.3B	$0
SG&A Expenses	$8.2B	$8.2B	$11.8B	$19.5B	$21.8B
Operating Expenses	$35.8B	$38.0B	$35.2B	$51.5B	$52.5B
Operating Income	$7.4B	$9.5B	$6.4B	$6.9B	$6.3B
Operating Margin	5.4%	6.2%	3.8%	3.2%	2.4%
Interest Expense	$1.4B	$1.4B	$637M	$579M	$670M
Income Before Tax	-$33.4B	$2.0B	$7.5B	$26.1B	$19.9B
Tax Expense	-$3.5B	$4.8B	$4.7B	$7.9B	$1.4B
Net Income	$93.2B	-$5.4B	-$1.9B	$7.0B	$7.5B
Net Margin	68.2%	-3.5%	-1.1%	3.2%	2.8%
EPS (Diluted)	$846.00	$-48.87	$-17.08	$63.47	$68.69
EBITDA	-$20.5B	$15.3B	$21.7B	$40.4B	$23.5B
Shares Outstanding	110M	110M	110M	110M	110M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$68.4B	$56.7B	$66.7B	$63.0B	$69.3B	$65.5B	$70.9B	$71.6B
Cost of Revenue	$50.9B	$46.6B	$49.7B	$44.7B	$51.4B	$59.8B	$53.7B	$51.4B
Gross Profit	$68.4B	$10.1B	$16.9B	$18.3B	$17.9B	$5.7B	$17.1B	$20.2B
Gross Margin	100.0%	17.8%	25.4%	29.0%	25.9%	8.7%	24.2%	28.2%
R&D Expenses	$0	$1.6B	$0	$2.1B	$1.7B	$2.0B	$1.6B	$0
SG&A Expenses	$5.7B	$4.7B	$13.2B	$5.5B	$5.9B	$5.4B	$6.0B	$6.5B
Operating Expenses	$65.3B	$12.2B	$13.2B	$13.9B	$14.2B	$14.0B	$12.8B	$13.6B
Operating Income	$3.0B	-$2.1B	$3.8B	$4.4B	$3.7B	-$5.6B	$4.3B	$6.6B
Operating Margin	4.4%	-3.6%	5.7%	6.9%	5.4%	-8.5%	6.1%	9.2%
Interest Expense	$288M	-$681M	$218M	$157M	$150M	$146M	$136M	$106M
Income Before Tax	$7.7B	$3.7B	$8.7B	$8.6B	$7.5B	-$5.0B	$6.8B	$10.8B
Tax Expense	$2.6B	$947M	$1.4B	$330M	$1.5B	-$1.2B	$595M	$1.8B
Net Income	$5.1B	-$1.8B	$713M	$5.7B	$3.6B	-$2.5B	$2.9B	$5.2B
Net Margin	7.4%	-3.2%	1.1%	9.1%	5.2%	-3.9%	4.1%	7.2%
EPS (Diluted)	$29.00	$-16.30	$6.47	$52.13	$33.00	$-22.91	$27.00	$48.00
EBITDA	$3.0B	$1.4B	$13.1B	$12.8B	$12.2B	-$14.6B	$8.8B	$11.0B
Shares Outstanding	110M	110M	110M	110M	110M	110M	232M	188M

126560.KS KSC