₩12,350.00 ($9.19)

+20.00 (+0.16%)

Weekly Expected Move ±6.2%

₩10823 ₩11586 ₩12350 ₩13114 ₩13877

KSC · Utilities · Regulated Electric · Tech Score Neutral · Power 46 · ₩402.6B mcap · 13M float · 3.14% daily turnover

Revenue

$394.5B +7.4% ▲

5Y CAGR: +3.7%

Gross Profit

$31.1B -21.1% ▼

5Y CAGR: -5.9%

Operating Income

$6.6B -59.3% ▼

5Y CAGR: -19.2%

Net Income

$4.1B -65.0% ▼

5Y CAGR: -21.5%

EPS (Diluted)

$124.54 -65.1% ▼

5Y CAGR: -21.5%

EBITDA

$9.8B -53.9% ▼

5Y CAGR: -17.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$321.1B	$346.0B	$363.3B	$367.5B	$394.5B
YoY Growth	-2.5%	+7.8%	+5.0%	+1.2%	+7.4%
Cost of Revenue	$285.3B	$302.9B	$316.8B	$328.2B	$363.5B
Gross Profit	$35.7B	$43.2B	$46.5B	$39.4B	$31.1B
Gross Margin	11.1%	12.5%	12.8%	10.7%	7.9%
R&D Expenses	$970M	$957M	$1.1B	$1.7B	$0
SG&A Expenses	$5.4B	$5.5B	$5.5B	$4.8B	$0
Operating Expenses	$23.8B	$24.5B	$20.4B	$23.2B	$26.8B
Operating Income	$12.0B	$18.7B	$26.0B	$16.1B	$6.6B
Operating Margin	3.7%	5.4%	7.2%	4.4%	1.7%
Interest Expense	$480M	$546M	$460M	$1.8B	$1.8B
Income Before Tax	$11.5B	$21.1B	$20.0B	$14.3B	$4.1B
Tax Expense	$3.0B	$4.8B	$4.5B	$2.7B	-$8M
Net Income	$8.6B	$16.3B	$15.5B	$11.6B	$4.1B
Net Margin	2.7%	4.7%	4.3%	3.2%	1.0%
EPS (Diluted)	$264.29	$498.81	$475.74	$356.56	$124.54
EBITDA	$18.2B	$27.9B	$26.4B	$21.3B	$9.8B
Shares Outstanding	33M	33M	33M	33M	33M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$82.9B	$92.9B	$90.4B	$109.2B	$90.6B	$104.4B	$107.4B	$124.7B
Cost of Revenue	$76.2B	$93.2B	$77.3B	$89.1B	$100.4B	$96.5B	$95.1B	$102.9B
Gross Profit	$6.7B	-$277M	$13.2B	$20.1B	-$9.8B	$7.9B	$12.3B	$21.7B
Gross Margin	8.1%	-0.3%	14.6%	18.4%	-10.8%	7.5%	11.4%	17.4%
R&D Expenses	$523M	$455M	$0	$720M	$846M	$256M	$980M	$1.0B
SG&A Expenses	$1.4B	$653M	$5.7B	$1.0B	$1.1B	$1.8B	$1.4B	$4.8B
Operating Expenses	$5.4B	$5.8B	$5.7B	$6.3B	$6.6B	$6.2B	$5.9B	$5.8B
Operating Income	$1.3B	-$6.1B	$7.5B	$13.8B	-$16.4B	$1.7B	$6.3B	$15.9B
Operating Margin	1.6%	-6.5%	8.2%	12.6%	-18.1%	1.6%	5.9%	12.8%
Interest Expense	$471M	$417M	$469M	$473M	$392M	$419M	$426M	$432M
Income Before Tax	$1.2B	-$8.6B	$7.6B	$13.4B	-$16.3B	-$663M	$6.6B	$15.8B
Tax Expense	$281M	-$2.4B	$1.7B	$2.9B	-$3.4B	-$1.2B	$1.1B	$4.0B
Net Income	$879M	-$6.2B	$5.9B	$10.5B	-$12.9B	$510M	$5.4B	$11.8B
Net Margin	1.1%	-6.7%	6.6%	9.6%	-14.2%	0.5%	5.1%	9.5%
EPS (Diluted)	$27.00	$-190.98	$181.96	$322.00	$-395.00	$15.58	$166.93	$361.54
EBITDA	$2.5B	-$6.8B	$14.5B	$15.3B	-$14.5B	$3.1B	$7.7B	$17.4B
Shares Outstanding	33M	33M	33M	33M	33M	33M	33M	33M

130660.KS KSC