₩26,900.00 ($20.00)

+0.00 (+0.00%)

Weekly Expected Move ±2.4%

₩25594 ₩26247 ₩26900 ₩27553 ₩28206

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Sell · Power 36 · ₩836.0B mcap · 31M float · 0.088% daily turnover

Revenue

$920.9B +10.4% ▲

5Y CAGR: +9.4%

Gross Profit

$355.7B +7.8% ▲

5Y CAGR: +7.1%

Operating Income

$113.7B +10.1% ▲

5Y CAGR: +2.1%

Net Income

$145.6B +6.0% ▲

5Y CAGR: +6.4%

EPS (Diluted)

$4270.77 -3.4% ▼

5Y CAGR: +4.5%

EBITDA

$126.2B -11.8% ▼

5Y CAGR: +2.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$685.1B	$755.6B	$772.3B	$833.8B	$920.9B
YoY Growth	+16.6%	+10.3%	+2.2%	+8.0%	+10.4%
Cost of Revenue	$410.3B	$479.0B	$482.1B	$504.0B	$565.3B
Gross Profit	$274.8B	$276.7B	$290.1B	$329.8B	$355.7B
Gross Margin	40.1%	36.6%	37.6%	39.6%	38.6%
R&D Expenses	$7.1B	$7.5B	$7.4B	$7.5B	$0
SG&A Expenses	$128.6B	$143.3B	$186.1B	$168.7B	$181.8B
Operating Expenses	$167.8B	$188.8B	$193.4B	$226.5B	$250.6B
Operating Income	$107.0B	$87.9B	$96.7B	$103.2B	$113.7B
Operating Margin	15.6%	11.6%	12.5%	12.4%	12.3%
Interest Expense	$230M	$1.8B	$5.4B	$9.8B	$1.2B
Income Before Tax	$159.7B	$143.2B	$148.8B	$172.3B	$185.1B
Tax Expense	$30.3B	$26.5B	$18.7B	$35.3B	$39.3B
Net Income	$129.4B	$116.7B	$130.1B	$137.3B	$145.6B
Net Margin	18.9%	15.4%	16.8%	16.5%	15.8%
EPS (Diluted)	$4162.56	$3754.66	$4186.90	$4419.26	$4270.77
EBITDA	$121.4B	$106.5B	$95.1B	$143.1B	$126.2B
Shares Outstanding	31M	31M	31M	31M	35M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$203.0B	$239.3B	$224.2B	$206.3B	$243.3B	$247.1B	$232.7B	$240.0B
Cost of Revenue	$121.9B	$139.2B	$135.1B	$123.7B	$145.1B	$152.4B	$142.4B	$140.5B
Gross Profit	$81.1B	$100.1B	$89.1B	$82.6B	$98.2B	$94.7B	$90.3B	$99.5B
Gross Margin	39.9%	41.8%	39.7%	40.0%	40.3%	38.3%	38.8%	41.5%
R&D Expenses	$1.9B	$2.1B	$1.8B	$2.0B	$1.8B	$0	$2.1B	$2.2B
SG&A Expenses	$58.5B	$48.8B	$61.6B	$62.2B	$67.8B	-$9.8B	$68.3B	$66.2B
Operating Expenses	$58.5B	$63.2B	$61.6B	$62.2B	$67.8B	$59.0B	$68.3B	$68.4B
Operating Income	$22.6B	$37.0B	$27.6B	$20.4B	$30.3B	$35.8B	$22.0B	$31.1B
Operating Margin	11.1%	15.5%	12.3%	9.9%	12.5%	14.5%	9.4%	13.0%
Interest Expense	$3.0B	$2.0B	$2.4B	$1.1B	$509M	-$2.7B	$1.8B	$1.2B
Income Before Tax	$31.0B	$59.8B	$41.5B	$24.9B	$47.0B	$71.1B	$49.8B	$51.6B
Tax Expense	$7.8B	$12.2B	$8.2B	$5.1B	$9.0B	$17.0B	$10.4B	$8.4B
Net Income	$23.3B	$47.8B	$33.4B	$20.0B	$38.0B	$54.2B	$39.4B	$43.4B
Net Margin	11.5%	20.0%	14.9%	9.7%	15.6%	21.9%	16.9%	18.1%
EPS (Diluted)	$751.00	$1537.47	$1074.76	$642.88	$1110.00	$1699.90	$1195.74	$1315.00
EBITDA	$33.5B	$62.7B	$29.9B	$84.2B	$32.1B	$43.1B	$23.9B	$33.0B
Shares Outstanding	31M	31M	31M	31M	34M	36M	33M	33M

192400.KS KSC