₩65,300.00 ($48.64)

-1200.00 (-1.80%)

Weekly Expected Move ±12.2%

₩49387 ₩57344 ₩65300 ₩73256 ₩81213

KSC · Technology · Semiconductors · Tech Score Buy · Power 67 · ₩1.11T mcap · 11M float · 1.94% daily turnover

Revenue

$653.4B +8.4% ▲

5Y CAGR: +7.3%

Gross Profit

$96.3B -13.6% ▼

5Y CAGR: +4.9%

Operating Income

$46.5B -18.2% ▼

5Y CAGR: +1.3%

Net Income

$23.6B -59.9% ▼

5Y CAGR: -4.7%

EPS (Diluted)

$1386.05 -59.9% ▼

5Y CAGR: -4.7%

EBITDA

$104.2B -13.4% ▼

5Y CAGR: +8.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$655.4B	$839.4B	$672.2B	$603.0B	$653.4B
YoY Growth	+42.9%	+28.1%	-19.9%	-10.3%	+8.4%
Cost of Revenue	$519.7B	$574.1B	$511.5B	$491.6B	$557.1B
Gross Profit	$135.7B	$265.2B	$160.7B	$111.4B	$96.3B
Gross Margin	20.7%	31.6%	23.9%	18.5%	14.7%
R&D Expenses	$13.4B	$18.5B	$18.4B	$18.1B	$0
SG&A Expenses	$22.8B	$25.0B	$23.4B	$20.3B	$0
Operating Expenses	$49.3B	$60.8B	$58.2B	$54.6B	$49.8B
Operating Income	$86.3B	$204.4B	$102.5B	$56.9B	$46.5B
Operating Margin	13.2%	24.4%	15.2%	9.4%	7.1%
Interest Expense	$1.4B	$1.9B	$4.7B	$3.2B	$6.7B
Income Before Tax	$89.5B	$205.3B	$105.9B	$67.0B	$32.6B
Tax Expense	$18.5B	$45.9B	$21.4B	$8.3B	$9.0B
Net Income	$71.3B	$159.4B	$84.4B	$58.7B	$23.6B
Net Margin	10.9%	19.0%	12.6%	9.7%	3.6%
EPS (Diluted)	$4191.87	$9376.44	$4966.26	$3457.28	$1386.05
EBITDA	$124.7B	$246.3B	$155.2B	$120.3B	$104.2B
Shares Outstanding	17M	17M	17M	17M	17M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$149.4B	$145.2B	$137.5B	$157.4B	$178.6B	$179.9B	$188.7B	$211.1B
Cost of Revenue	$124.5B	$125.0B	$123.8B	$135.5B	$151.6B	$146.1B	$165.9B	$172.7B
Gross Profit	$24.9B	$20.2B	$13.6B	$21.8B	$27.0B	$33.8B	$22.8B	$38.4B
Gross Margin	16.7%	13.9%	9.9%	13.9%	15.1%	18.8%	12.1%	18.2%
R&D Expenses	$4.4B	$4.6B	$0	$4.7B	$4.6B	$4.4B	$3.2B	$0
SG&A Expenses	$4.4B	$5.6B	$8.0B	$13.6B	$4.8B	-$3.7B	$4.9B	$9.5B
Operating Expenses	$13.2B	$13.9B	$13.3B	$13.6B	$10.8B	$12.0B	$11.8B	$13.5B
Operating Income	$11.7B	$6.3B	$355M	$8.2B	$16.1B	$21.8B	$11.0B	$24.9B
Operating Margin	7.8%	4.3%	0.3%	5.2%	9.0%	12.1%	5.8%	11.8%
Interest Expense	$1.3B	-$658M	$1.2B	$1.6B	$1.8B	$2.1B	$2.0B	$2.2B
Income Before Tax	$12.6B	$14.7B	$14M	-$816M	$18.8B	$14.6B	$14.2B	$24.3B
Tax Expense	$6.6B	$2.5B	-$567M	-$378M	$4.8B	$5.0B	$3.4B	$5.2B
Net Income	$6.0B	$12.2B	$581M	-$438M	$14.1B	$9.6B	$10.8B	$19.1B
Net Margin	4.0%	8.4%	0.4%	-0.3%	7.9%	5.3%	5.7%	9.0%
EPS (Diluted)	$351.00	$721.51	$34.15	$-25.66	$828.00	$565.02	$635.29	$1123.53
EBITDA	$24.4B	$33.2B	$14.9B	$35.5B	$36.0B	$38.8B	$25.8B	$39.7B
Shares Outstanding	17M	17M	17M	17M	17M	17M	17M	17M

195870.KS KSC