₩12,830.00 ($9.55)

+210.00 (+1.66%)

Weekly Expected Move ±4.1%

₩11772 ₩12301 ₩12830 ₩13359 ₩13888

KSC · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Neutral · Power 39 · ₩372.3B mcap · 13M float · 0.813% daily turnover

Revenue

$1.29T +15.3% ▲

5Y CAGR: +26.2%

Gross Profit

$238.5B +13.2% ▲

5Y CAGR: +33.3%

Operating Income

$140.5B +15.9% ▲

5Y CAGR: +56.8%

Net Income

$78.7B -19.3% ▼

5Y CAGR: +101.6%

EPS (Diluted)

$2365.91 -28.3% ▼

5Y CAGR: +65.8%

EBITDA

$162.8B -18.8% ▼

5Y CAGR: +54.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$987.0B	$975.1B	$862.8B	$1.12T	$1.29T
YoY Growth	+145.0%	-1.2%	-11.5%	+29.5%	+15.3%
Cost of Revenue	$830.7B	$801.8B	$691.5B	$906.9B	$1.05T
Gross Profit	$156.3B	$173.3B	$171.3B	$210.6B	$238.5B
Gross Margin	15.8%	17.8%	19.9%	18.8%	18.5%
R&D Expenses	$2.1B	$2.1B	$2.2B	$894M	$0
SG&A Expenses	$35.7B	$32.9B	$31.5B	$36.0B	$0
Operating Expenses	$95.3B	$91.8B	$87.3B	$89.3B	$98.3B
Operating Income	$61.0B	$81.5B	$84.0B	$121.3B	$140.5B
Operating Margin	6.2%	8.4%	9.7%	10.9%	10.9%
Interest Expense	$4.1B	$4.6B	$13.8B	$38.6B	$40.7B
Income Before Tax	$59.5B	$83.6B	$64.2B	$139.1B	$118.9B
Tax Expense	$11.2B	$19.0B	$19.9B	$36.9B	$31.1B
Net Income	$48.3B	$64.6B	$44.3B	$97.4B	$78.7B
Net Margin	4.9%	6.6%	5.1%	8.7%	6.1%
EPS (Diluted)	$3756.00	$5162.44	$2783.75	$3299.45	$2365.91
EBITDA	$83.6B	$107.4B	$93.5B	$200.5B	$162.8B
Shares Outstanding	13M	13M	16M	31M	32M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$361.6B	$319.8B	$293.7B	$317.3B	$356.8B	$320.4B	$308.0B	$453.5B
Cost of Revenue	$291.3B	$268.6B	$241.2B	$261.4B	$290.9B	$254.0B	$252.4B	$360.3B
Gross Profit	$70.4B	$51.2B	$52.5B	$56.0B	$65.9B	$66.4B	$55.7B	$93.2B
Gross Margin	19.5%	16.0%	17.9%	17.6%	18.5%	20.7%	18.1%	20.5%
R&D Expenses	$480M	-$625M	$0	$224M	$209M	$172M	$158M	$0
SG&A Expenses	$24.3B	$9.0B	$24.1B	$8.7B	$9.6B	$10.0B	$9.7B	$30.6B
Operating Expenses	$27.6B	$18.1B	$24.1B	$27.9B	$24.8B	$23.8B	$24.4B	$36.7B
Operating Income	$42.8B	$33.1B	$28.3B	$28.1B	$41.1B	$42.6B	$31.3B	$56.5B
Operating Margin	11.8%	10.3%	9.7%	8.9%	11.5%	13.3%	10.2%	12.5%
Interest Expense	$19.3B	$7.9B	$10.8B	$10.4B	$9.8B	$9.7B	$8.7B	$8.9B
Income Before Tax	$120.0B	-$48.0B	$19.9B	$29.8B	$30.9B	$38.3B	$16.4B	$44.2B
Tax Expense	$6.8B	$11.9B	$5.7B	$6.9B	$5.0B	$15.5B	$4.3B	$15.8B
Net Income	$113.2B	-$60.6B	$12.0B	$20.4B	$23.2B	$20.9B	$12.2B	$25.2B
Net Margin	31.3%	-18.9%	4.1%	6.4%	6.5%	6.5%	3.9%	5.6%
EPS (Diluted)	$8186.43	$-2217.21	$201.00	$495.00	$800.00	$1222.09	$419.05	$869.50
EBITDA	$42.8B	-$32.3B	$59.6B	$46.4B	$44.6B	$48.1B	$36.6B	$63.3B
Shares Outstanding	14M	27M	611070	41M	29M	18M	29M	33M

194370.KS KSC