Also trades as: 145990.KS (KSC) · $vol 0M

₩32,000.00 ($23.62)

-600.00 (-1.84%)

Weekly Expected Move ±2.3%

₩30515 ₩31258 ₩32000 ₩32742 ₩33485

KSC · Consumer Defensive · Packaged Foods · Tech Score Sell · Power 43 · ₩448.0B mcap · 13M float · 0.0077% daily turnover

Analysis Technicals Weather Peers

Revenue

$2.56T -4.1% ▼

5Y CAGR: +4.5%

Gross Profit

$466.5B -8.7% ▼

5Y CAGR: +3.1%

Operating Income

$111.6B -16.4% ▼

5Y CAGR: -0.0%

Net Income

-$313.9B -358.4% ▼

EPS (Diluted)

$-31273.00 -358.4% ▼

EBITDA

$193.6B -33.1% ▼

5Y CAGR: -0.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.38T	$2.65T	$2.65T	$2.67T	$2.56T
YoY Growth	+16.2%	+11.2%	-0.0%	+0.8%	-4.1%
Cost of Revenue	$2.00T	$2.24T	$2.19T	$2.16T	$2.10T
Gross Profit	$387.3B	$413.9B	$461.4B	$511.1B	$466.5B
Gross Margin	16.2%	15.6%	17.4%	19.1%	18.2%
R&D Expenses	$23.3B	$6.1B	$6.9B	$7.0B	$0
SG&A Expenses	$178.3B	$205.6B	$214.6B	$228.0B	$0
Operating Expenses	$304.7B	$330.9B	$320.1B	$377.5B	$354.8B
Operating Income	$82.6B	$82.0B	$141.3B	$133.5B	$111.6B
Operating Margin	3.5%	3.1%	5.3%	5.0%	4.4%
Interest Expense	$20.2B	$25.6B	$33.5B	$32.4B	$29.8B
Income Before Tax	$76.2B	$97.3B	$149.8B	$174.9B	-$272.0B
Tax Expense	$19.8B	$15.0B	$27.8B	$38.4B	$30.4B
Net Income	$56.4B	$69.0B	$106.9B	$121.5B	-$313.9B
Net Margin	2.4%	2.6%	4.0%	4.5%	-12.2%
EPS (Diluted)	$5618.85	$6874.34	$10649.00	$12101.00	$-31273.00
EBITDA	$173.9B	$202.0B	$262.5B	$289.4B	$193.6B
Shares Outstanding	10M	10M	10M	10M	11M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$660.6B	$644.4B	$620.0B	$673.8B	$665.9B	$603.0B	$608.3B	$705.5B
Cost of Revenue	$533.8B	$524.8B	$505.9B	$540.7B	$537.5B	$495.2B	$502.2B	$571.7B
Gross Profit	$126.8B	$119.6B	$114.0B	$133.1B	$128.4B	$107.7B	$106.0B	$133.8B
Gross Margin	19.2%	18.6%	18.4%	19.8%	19.3%	17.9%	17.4%	19.0%
R&D Expenses	$0	$4.5B	$787M	$2.2B	$1.0B	$2.7B	$984M	$2.1B
SG&A Expenses	$54.7B	$60.6B	$90.0B	$58.5B	$55.7B	$58.5B	$56.3B	$86.7B
Operating Expenses	$87.8B	$107.8B	$90.0B	$94.6B	$90.0B	$97.0B	$84.7B	$90.7B
Operating Income	$39.0B	$11.8B	$24.1B	$38.5B	$38.4B	$10.7B	$21.4B	$43.1B
Operating Margin	5.9%	1.8%	3.9%	5.7%	5.8%	1.8%	3.5%	6.1%
Interest Expense	$7.9B	$8.0B	$7.6B	$7.3B	$7.5B	$7.5B	$6.4B	$8.2B
Income Before Tax	$42.6B	$27.1B	$44.1B	$41.3B	$41.8B	-$399.2B	$40.7B	$50.3B
Tax Expense	$8.6B	$8.8B	$10.4B	$6.4B	$8.3B	$5.3B	$9.1B	$13.6B
Net Income	$28.8B	$19.3B	$33.6B	$28.5B	$27.9B	-$403.9B	$30.9B	$31.6B
Net Margin	4.4%	3.0%	5.4%	4.2%	4.2%	-67.0%	5.1%	4.5%
EPS (Diluted)	$2867.00	$1926.67	$3349.64	$2842.00	$2778.00	$-40244.00	$3080.58	$3152.27
EBITDA	$56.5B	$57.9B	$114.0B	$54.2B	$54.6B	$31.2B	$41.9B	$63.4B
Shares Outstanding	10M	10M	10M	10M	10M	4M	10M	10M

145995.KS KSC