₩1,922.00 ($1.43)

+22.00 (+1.16%)

Weekly Expected Move ±1.4%

₩1869 ₩1895 ₩1922 ₩1949 ₩1975

KSC · Industrials · Integrated Freight & Logistics · Tech Score Sell · Power 38 · ₩55.0B mcap · 12M float · 0.498% daily turnover

Analysis Technicals Weather Peers

Revenue

$709.0B +1.1% ▲

5Y CAGR: +9.1%

Gross Profit

$49.9B -3.1% ▼

5Y CAGR: +10.6%

Operating Income

$19.8B -17.2% ▼

5Y CAGR: +20.9%

Net Income

$9.8B -31.3% ▼

5Y CAGR: +14.1%

EPS (Diluted)

$114.00 -77.5% ▼

5Y CAGR: -8.7%

EBITDA

$19.8B -45.5% ▼

5Y CAGR: -6.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$588.9B	$720.0B	$611.6B	$701.2B	$709.0B
YoY Growth	+28.5%	+22.3%	-15.0%	+14.6%	+1.1%
Cost of Revenue	$548.2B	$660.9B	$565.0B	$649.7B	$659.1B
Gross Profit	$40.7B	$59.1B	$46.6B	$51.5B	$49.9B
Gross Margin	6.9%	8.2%	7.6%	7.3%	7.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.8B	$6.5B	$7.2B	$8.5B	$30.1B
Operating Expenses	$20.7B	$23.7B	$23.6B	$27.6B	$30.1B
Operating Income	$20.0B	$35.4B	$23.0B	$23.9B	$19.8B
Operating Margin	3.4%	4.9%	3.8%	3.4%	2.8%
Interest Expense	$3.3B	$3.6B	$4.4B	$4.0B	$5.2B
Income Before Tax	$20.4B	$35.2B	$17.3B	$20.5B	$14.5B
Tax Expense	$6.6B	$3.9B	$3.3B	$5.8B	$4.0B
Net Income	$14.7B	$30.8B	$13.4B	$14.3B	$9.8B
Net Margin	2.5%	4.3%	2.2%	2.0%	1.4%
EPS (Diluted)	$519.33	$1092.12	$474.64	$507.28	$114.00
EBITDA	$34.7B	$49.9B	$33.9B	$36.3B	$19.8B
Shares Outstanding	28M	28M	28M	28M	86M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$183.7B	$180.7B	$173.9B	$182.8B	$177.1B	$175.2B	$194.5B	$224.4B
Cost of Revenue	$170.2B	$168.4B	$158.3B	$168.3B	$164.1B	$168.4B	$183.1B	$209.0B
Gross Profit	$13.5B	$12.3B	$15.6B	$14.5B	$13.0B	$6.8B	$11.5B	$15.4B
Gross Margin	7.4%	6.8%	9.0%	7.9%	7.4%	3.9%	5.9%	6.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.0B	$2.3B	$7.3B	$2.1B	$2.5B	$8.2B	$2.9B	$2.4B
Operating Expenses	$6.0B	$8.1B	$7.3B	$6.8B	$7.8B	$8.3B	$8.0B	$7.4B
Operating Income	$7.5B	$4.1B	$8.3B	$7.7B	$5.2B	-$1.5B	$3.5B	$8.0B
Operating Margin	4.1%	2.3%	4.8%	4.2%	3.0%	-0.8%	1.8%	3.5%
Interest Expense	$1.0B	$1.1B	$913M	$941M	$840M	$2.5B	$1.0B	$744M
Income Before Tax	$6.3B	$2.1B	$7.7B	$6.8B	$5.5B	-$5.5B	$3.7B	$7.5B
Tax Expense	$1.1B	$2.2B	$1.7B	$1.3B	$1.1B	$46M	$818M	$2.0B
Net Income	$5.1B	-$185M	$5.7B	$5.3B	$4.3B	-$5.5B	$2.8B	$5.5B
Net Margin	2.8%	-0.1%	3.3%	2.9%	2.4%	-3.1%	1.4%	2.4%
EPS (Diluted)	$181.59	$-6.54	$201.75	$189.00	$152.00	$-428.36	$99.20	$191.34
EBITDA	$10.5B	$6.6B	$18.6B	$10.7B	$9.6B	-$1.5B	$6.9B	$11.4B
Shares Outstanding	28M	28M	28M	28M	28M	13M	28M	29M

129260.KS KSC