₩9,380.00 ($6.98)

+270.00 (+2.96%)

Weekly Expected Move ±10.6%

₩7389 ₩8385 ₩9380 ₩10375 ₩11371

KSC · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 62 · ₩617.8B mcap · 38M float · 1.91% daily turnover

Revenue

$1.23T +4.9% ▲

5Y CAGR: +5.2%

Gross Profit

$120.2B +1.0% ▲

5Y CAGR: +7.4%

Operating Income

$31.3B +32.8% ▲

5Y CAGR: +1.8%

Net Income

$92M -97.6% ▼

5Y CAGR: -61.3%

EPS (Diluted)

$1.38 -97.6% ▼

5Y CAGR: -66.8%

EBITDA

$79.0B -10.3% ▼

5Y CAGR: +4.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.23T	$1.37T	$1.03T	$1.17T	$1.23T
YoY Growth	+29.0%	+11.1%	-24.7%	+13.8%	+4.9%
Cost of Revenue	$1.07T	$1.19T	$923.1B	$1.05T	$1.11T
Gross Profit	$165.3B	$182.3B	$107.3B	$119.0B	$120.2B
Gross Margin	13.4%	13.3%	10.4%	10.2%	9.8%
R&D Expenses	$24.1B	$25.7B	$24.8B	$28.8B	$0
SG&A Expenses	$11.5B	$15.8B	$14.8B	$18.8B	$0
Operating Expenses	$69.1B	$85.6B	$73.1B	$95.5B	$88.9B
Operating Income	$96.1B	$96.7B	$34.0B	$23.6B	$31.3B
Operating Margin	7.8%	7.1%	3.3%	2.0%	2.5%
Interest Expense	$3.6B	$5.7B	$9.1B	$14.4B	$12.5B
Income Before Tax	$93.1B	$105.5B	$42.4B	$23.8B	$25.6B
Tax Expense	$9.8B	$20.5B	$15.4B	$11.0B	$12.4B
Net Income	$69.8B	$64.8B	$15.3B	$3.9B	$92M
Net Margin	5.7%	4.7%	1.5%	0.3%	0.0%
EPS (Diluted)	$1041.74	$956.00	$225.85	$56.98	$1.38
EBITDA	$142.0B	$167.2B	$107.7B	$88.1B	$79.0B
Shares Outstanding	66M	67M	68M	68M	69M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$329.6B	$292.4B	$341.2B	$291.4B	$322.5B	$275.5B	$260.7B	$257.3B
Cost of Revenue	$298.2B	$267.1B	$306.5B	$257.5B	$285.7B	$260.6B	$239.2B	$236.7B
Gross Profit	$31.5B	$25.3B	$34.7B	$33.9B	$36.8B	$14.9B	$21.5B	$20.6B
Gross Margin	9.5%	8.7%	10.2%	11.6%	11.4%	5.4%	8.2%	8.0%
R&D Expenses	$6.6B	$8.0B	$6.1B	$8.1B	$8.4B	$5.8B	$7.0B	$6.7B
SG&A Expenses	$13.0B	$4.3B	$14.5B	$25.0B	$6.4B	$5.1B	$5.6B	$13.6B
Operating Expenses	$23.8B	$23.7B	$24.7B	$25.0B	$26.3B	$12.9B	$21.1B	$20.5B
Operating Income	$7.7B	$1.6B	$9.9B	$8.8B	$10.6B	$2.0B	$403M	$94M
Operating Margin	2.3%	0.6%	2.9%	3.0%	3.3%	0.7%	0.2%	0.0%
Interest Expense	$4.0B	$3.9B	$4.0B	$4.2B	$4.2B	$68M	$3.1B	$3.6B
Income Before Tax	-$1.6B	$391M	$9.0B	-$803M	$10.2B	$7.3B	-$2.0B	-$1.7B
Tax Expense	$1.1B	$4.7B	$3.4B	$1.6B	$4.5B	$2.9B	$2.4B	$3.3B
Net Income	-$3.3B	-$6.2B	$1.5B	-$3.7B	$1.1B	$1.2B	-$6.3B	-$5.5B
Net Margin	-1.0%	-2.1%	0.4%	-1.3%	0.3%	0.5%	-2.4%	-2.1%
EPS (Diluted)	$-48.00	$-92.06	$21.53	$-54.27	$16.00	$164.82	$-96.04	$-83.42
EBITDA	$16.1B	$16.3B	$22.4B	$45.8B	$25.7B	$14.1B	$11.7B	$11.4B
Shares Outstanding	68M	67M	68M	68M	67M	8M	66M	66M

192650.KS KSC