₩4,180.00 ($3.11)

+80.00 (+1.95%)

Weekly Expected Move ±2.9%

₩3940 ₩4060 ₩4180 ₩4300 ₩4420

KSC · Energy · Oil & Gas Refining & Marketing · Tech Score Sell · Power 38 · ₩161.8B mcap · 19M float · 3.03% daily turnover

Revenue

$1.57T +6.0% ▲

5Y CAGR: +13.1%

Gross Profit

$149.9B -4.2% ▼

5Y CAGR: +6.8%

Operating Income

$2.5B -88.6% ▼

5Y CAGR: -51.4%

Net Income

-$60.9B -1043.0% ▼

EPS (Diluted)

$-1364.99 -892.0% ▼

EBITDA

$46.3B -45.3% ▼

5Y CAGR: -12.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.13T	$1.87T	$1.61T	$1.48T	$1.57T
YoY Growth	+33.6%	+65.7%	-14.1%	-8.2%	+6.0%
Cost of Revenue	$994.6B	$1.70T	$1.45T	$1.32T	$1.42T
Gross Profit	$134.5B	$171.7B	$156.0B	$156.4B	$149.9B
Gross Margin	11.9%	9.2%	9.7%	10.6%	9.6%
R&D Expenses	$4.8B	$5.9B	$6.2B	$5.8B	$0
SG&A Expenses	$47.4B	$50.2B	$50.0B	$53.5B	$0
Operating Expenses	$115.0B	$122.0B	$126.6B	$134.6B	$147.4B
Operating Income	-$4.5B	$72.7B	$29.4B	$21.8B	$2.5B
Operating Margin	-0.4%	3.9%	1.8%	1.5%	0.2%
Interest Expense	$18.8B	$34.7B	$36.7B	$34.7B	$30.9B
Income Before Tax	-$11.5B	-$7.7B	-$22.7B	$4.7B	-$60.6B
Tax Expense	$5.0B	$1.9B	-$18.7B	-$3.7B	$1.2B
Net Income	-$16.5B	-$9.6B	-$6.3B	$6.5B	-$60.9B
Net Margin	-1.5%	-0.5%	-0.4%	0.4%	-3.9%
EPS (Diluted)	$-460.73	$-260.27	$-168.89	$172.34	$-1364.99
EBITDA	$39.7B	$72.4B	$60.7B	$84.7B	$46.3B
Shares Outstanding	36M	37M	37M	37M	45M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$358.3B	$377.0B	$416.5B	$372.3B	$350.3B	$426.8B	$412.6B	$365.9B
Cost of Revenue	$320.6B	$339.1B	$369.9B	$337.4B	$315.1B	$393.7B	$359.7B	$328.9B
Gross Profit	$37.7B	$37.8B	$46.6B	$34.9B	$35.2B	$33.1B	$52.8B	$37.0B
Gross Margin	10.5%	10.0%	11.2%	9.4%	10.0%	7.8%	12.8%	10.1%
R&D Expenses	$0	$1.2B	$0	$1.6B	$1.7B	$1.9B	$1.7B	$2.0B
SG&A Expenses	$12.4B	$14.3B	$32.4B	$13.3B	$12.7B	$12.4B	$14.3B	$32.0B
Operating Expenses	$31.3B	$36.4B	$32.4B	$35.4B	$31.6B	$48.2B	$31.2B	$34.1B
Operating Income	$6.4B	$1.4B	$14.2B	-$510M	$3.6B	-$7.6B	$21.7B	$2.9B
Operating Margin	1.8%	0.4%	3.4%	-0.1%	1.0%	-1.8%	5.2%	0.8%
Interest Expense	$9.3B	$7.9B	$8.6B	$7.6B	$7.3B	$6.3B	$7.4B	$7.6B
Income Before Tax	-$1.6B	$1.3B	$10.2B	-$16.3B	-$9.0B	-$45.5B	$16.1B	-$3.3B
Tax Expense	$6M	-$3.4B	-$1.7B	-$771M	-$317M	$3.9B	$3.4B	-$739M
Net Income	-$1.9B	$4.4B	$10.3B	-$15.4B	-$8.1B	-$47.7B	$10.7B	-$3.0B
Net Margin	-0.5%	1.2%	2.5%	-4.1%	-2.3%	-11.2%	2.6%	-0.8%
EPS (Diluted)	$-51.00	$116.30	$273.00	$-412.00	$-217.00	$-1073.01	$286.89	$-77.46
EBITDA	$18.6B	$31.1B	$58.0B	$4.1B	$14.3B	-$30.1B	$31.1B	$12.4B
Shares Outstanding	37M	37M	38M	37M	37M	45M	37M	38M

128820.KS KSC