₩4,250.00 ($3.16)

-30.00 (-0.70%)

Weekly Expected Move ±1.8%

₩4099 ₩4175 ₩4250 ₩4325 ₩4401

KSC · Industrials · Manufacturing - Metal Fabrication · Tech Score Sell · Power 35 · ₩68.0B mcap · 6M float · 0.592% daily turnover

Analysis Technicals Weather Peers

Revenue

$302.4B +0.9% ▲

5Y CAGR: +5.5%

Gross Profit

$46.5B +4.0% ▲

5Y CAGR: +7.5%

Operating Income

$19.3B +25.8% ▲

5Y CAGR: +9.8%

Net Income

$15.0B +2.9% ▲

5Y CAGR: +10.9%

EPS (Diluted)

$935.00 +2.7% ▲

5Y CAGR: +10.9%

EBITDA

$19.3B -43.5% ▼

5Y CAGR: -1.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$272.4B	$367.5B	$291.1B	$299.8B	$302.4B
YoY Growth	+17.9%	+34.9%	-20.8%	+3.0%	+0.9%
Cost of Revenue	$237.0B	$304.8B	$243.4B	$255.1B	$255.9B
Gross Profit	$35.5B	$62.7B	$47.7B	$44.7B	$46.5B
Gross Margin	13.0%	17.1%	16.4%	14.9%	15.4%
R&D Expenses	$2.5B	$2.7B	$0	$2.8B	$0
SG&A Expenses	$13.2B	$15.4B	$23.5B	$17.7B	$27.2B
Operating Expenses	$22.0B	$26.9B	$23.5B	$29.4B	$27.2B
Operating Income	$13.5B	$35.8B	$24.3B	$15.3B	$19.3B
Operating Margin	4.9%	9.7%	8.3%	5.1%	6.4%
Interest Expense	$1.2B	$2.7B	$5.1B	$4.3B	$7.7B
Income Before Tax	$15.9B	$32.3B	$22.4B	$19.3B	$19.4B
Tax Expense	$3.4B	$7.8B	$4.8B	$4.8B	$4.5B
Net Income	$12.3B	$24.0B	$17.5B	$14.5B	$15.0B
Net Margin	4.5%	6.5%	6.0%	4.9%	4.9%
EPS (Diluted)	$768.10	$1501.60	$1092.85	$910.60	$935.00
EBITDA	$25.1B	$44.1B	$37.9B	$34.2B	$19.3B
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$74.2B	$82.1B	$74.1B	$76.7B	$74.7B	$77.0B	$76.3B	$88.2B
Cost of Revenue	$63.5B	$70.0B	$62.6B	$65.8B	$62.7B	$64.8B	$63.9B	$76.5B
Gross Profit	$10.7B	$12.1B	$11.5B	$10.9B	$12.0B	$12.2B	$12.5B	$11.7B
Gross Margin	14.4%	14.7%	15.5%	14.2%	16.0%	15.8%	16.3%	13.2%
R&D Expenses	$0	$0	$410M	$459M	$367M	$0	$335M	$421M
SG&A Expenses	$9.1B	$4.7B	$5.8B	$4.1B	$4.1B	$7.0B	$3.4B	$7.2B
Operating Expenses	$9.1B	$8.6B	$5.8B	$8.0B	$6.5B	$7.0B	$5.8B	$7.6B
Operating Income	$1.6B	$3.5B	$5.7B	$3.0B	$5.5B	$5.1B	$6.7B	$4.1B
Operating Margin	2.1%	4.3%	7.7%	3.8%	7.4%	6.7%	8.7%	4.6%
Interest Expense	$1.1B	$962M	$826M	$808M	$770M	$5.3B	$780M	$869M
Income Before Tax	$4.0B	$4.2B	$5.3B	-$120M	$8.8B	$5.4B	$12.3B	$14.2B
Tax Expense	$839M	$2.1B	$1.1B	$4M	$1.5B	$1.9B	$2.6B	$3.2B
Net Income	$3.2B	$2.2B	$4.3B	-$30M	$7.3B	$3.4B	$9.8B	$11.0B
Net Margin	4.3%	2.6%	5.7%	-0.0%	9.8%	4.4%	12.8%	12.5%
EPS (Diluted)	$202.00	$135.11	$265.85	$-2.00	$457.00	$214.00	$611.78	$687.73
EBITDA	$10.7B	$7.8B	$15.6B	$2.3B	$12.4B	$5.1B	$9.7B	$7.3B
Shares Outstanding	16M	16M	16M	15M	16M	16M	16M	16M

155660.KS KSC