₩18,590.00 ($13.83)

-190.00 (-1.01%)

Weekly Expected Move ±1.7%

₩17970 ₩18280 ₩18590 ₩18900 ₩19210

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Sell · Power 35 · ₩31.2B mcap · 734245 float · 0.170% daily turnover

Analysis Technicals Weather Peers

Revenue

$195.7B -6.1% ▼

5Y CAGR: -3.0%

Gross Profit

$48.8B -6.0% ▼

5Y CAGR: -3.0%

Operating Income

-$6.7B -98.9% ▼

Net Income

-$2.3B -352.6% ▼

EPS (Diluted)

$-1147.25 -311.7% ▼

EBITDA

$2.4B -74.0% ▼

5Y CAGR: -36.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$251.9B	$243.3B	$200.1B	$208.4B	$195.7B
YoY Growth	+10.7%	-3.4%	-17.7%	+4.1%	-6.1%
Cost of Revenue	$191.7B	$192.1B	$157.0B	$156.4B	$146.9B
Gross Profit	$60.3B	$51.2B	$43.2B	$52.0B	$48.8B
Gross Margin	23.9%	21.0%	21.6%	24.9%	25.0%
R&D Expenses	$2.7B	$2.9B	$0	$3.7B	$0
SG&A Expenses	$39.1B	$42.4B	$42.6B	$42.1B	$0
Operating Expenses	$47.5B	$51.1B	$45.1B	$55.3B	$55.6B
Operating Income	$12.7B	$3.6B	$586M	-$3.4B	-$6.7B
Operating Margin	5.0%	1.5%	0.3%	-1.6%	-3.4%
Interest Expense	$280M	$193M	$173M	$457M	$528M
Income Before Tax	$15.3B	$3.1B	$2.5B	$774M	-$2.9B
Tax Expense	$2.4B	$558M	$7M	-$134M	-$649M
Net Income	$12.9B	$2.5B	$2.4B	$908M	-$2.3B
Net Margin	5.1%	1.0%	1.2%	0.4%	-1.2%
EPS (Diluted)	$7704.47	$1515.79	$1455.55	$541.97	$-1147.25
EBITDA	$20.0B	$8.4B	$8.7B	$9.3B	$2.4B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$48.3B	$52.2B	$55.0B	$45.6B	$46.5B	$48.5B	$54.5B	$48.2B
Cost of Revenue	$35.3B	$39.5B	$40.8B	$33.7B	$32.8B	$34.8B	$37.6B	$34.4B
Gross Profit	$13.0B	$12.7B	$14.2B	$11.9B	$13.7B	$13.8B	$16.9B	$13.8B
Gross Margin	27.0%	24.3%	25.8%	26.1%	29.5%	28.4%	31.0%	28.6%
R&D Expenses	$0	$0	$778M	$806M	$809M	$921M	$939M	$955M
SG&A Expenses	$13.4B	$2.6B	$14.5B	$15.8B	$15.6B	-$1.3B	$15.0B	$12.9B
Operating Expenses	$13.4B	$15.9B	$14.5B	$15.8B	$15.6B	$14.4B	$15.4B	$13.8B
Operating Income	-$353M	-$3.2B	-$320M	-$3.9B	-$1.9B	-$619M	$1.5B	-$33M
Operating Margin	-0.7%	-6.1%	-0.6%	-8.5%	-4.0%	-1.3%	2.8%	-0.1%
Interest Expense	$120M	$115M	$121M	$110M	$100M	$197M	$228M	$125M
Income Before Tax	$452M	-$2.1B	$708M	-$4.0B	-$403M	$693M	$2.7B	$1.1B
Tax Expense	$30M	-$575M	$84M	-$640M	-$143M	$3M	-$59M	$486M
Net Income	$422M	-$1.6B	$624M	-$3.3B	-$260M	$690M	$2.8B	$621M
Net Margin	0.9%	-3.0%	1.1%	-7.3%	-0.6%	1.4%	5.1%	1.3%
EPS (Diluted)	$252.00	$-933.37	$372.00	$-1975.00	$-155.00	$328.52	$1664.89	$369.81
EBITDA	$1.7B	$3.6B	$1.9B	-$1.7B	$1.9B	$1.8B	$4.2B	$2.4B
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

134790.KS KSC