₩11,240.00 ($8.36)

+220.00 (+2.00%)

Weekly Expected Move ±2.9%

₩10583 ₩10911 ₩11240 ₩11569 ₩11897

KSC · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 31 · ₩303.7B mcap · 12M float · 0.696% daily turnover

Revenue

$4.52T +11.8% ▲

5Y CAGR: +18.1%

Gross Profit

$612.3B -3.0% ▼

5Y CAGR: +20.7%

Operating Income

$161.8B +4.8% ▲

5Y CAGR: +27.3%

Net Income

$60.0B -59.3% ▼

EPS (Diluted)

$2220.05 -59.3% ▼

EBITDA

$334.3B -11.0% ▼

5Y CAGR: +31.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.18T	$2.85T	$3.57T	$4.04T	$4.52T
YoY Growth	+11.1%	+30.5%	+25.6%	+13.1%	+11.8%
Cost of Revenue	$1.88T	$2.39T	$3.04T	$3.41T	$3.89T
Gross Profit	$297.1B	$451.7B	$532.2B	$631.3B	$612.3B
Gross Margin	13.6%	15.9%	14.9%	15.6%	13.6%
R&D Expenses	$7.2B	$7.1B	$7.9B	$10.4B	$0
SG&A Expenses	$111.1B	$177.5B	$298.1B	$279.8B	$0
Operating Expenses	$230.7B	$301.0B	$306.1B	$476.9B	$450.5B
Operating Income	$66.0B	$150.7B	$226.2B	$154.4B	$161.8B
Operating Margin	3.0%	5.3%	6.3%	3.8%	3.6%
Interest Expense	$17.2B	$19.9B	$32.2B	$31.4B	$33.7B
Income Before Tax	$51.2B	$116.3B	$195.0B	$202.2B	$97.3B
Tax Expense	$21.5B	$55.8B	$31.0B	$47.9B	$36.2B
Net Income	$26.3B	$55.7B	$157.8B	$147.3B	$60.0B
Net Margin	1.2%	2.0%	4.4%	3.6%	1.3%
EPS (Diluted)	$973.01	$2060.33	$5838.57	$5450.76	$2220.05
EBITDA	$161.4B	$237.8B	$340.9B	$375.6B	$334.3B
Shares Outstanding	27M	27M	27M	27M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.01T	$1.07T	$1.06T	$1.21T	$1.10T	$1.14T	$1.19T	$1.25T
Cost of Revenue	$831.7B	$911.5B	$898.0B	$1.04T	$931.0B	$997.6B	$1.03T	$1.09T
Gross Profit	$173.5B	$157.0B	$157.1B	$170.5B	$165.5B	$145.3B	$162.9B	$168.8B
Gross Margin	17.3%	14.7%	14.9%	14.1%	15.1%	12.7%	13.7%	13.5%
R&D Expenses	$3.8B	$4.0B	$0	$1.4B	$4.2B	$5.2B	$2.1B	$2.0B
SG&A Expenses	$70.2B	$95.1B	$118.5B	$117.6B	$71.6B	$66.5B	$65.7B	$66.2B
Operating Expenses	$117.5B	$152.8B	$118.5B	$117.6B	$116.5B	$124.1B	$113.1B	$116.8B
Operating Income	$56.0B	$4.2B	$38.6B	$53.0B	$49.0B	$21.2B	$49.8B	$52.0B
Operating Margin	5.6%	0.4%	3.7%	4.4%	4.5%	1.9%	4.2%	4.1%
Interest Expense	$9.0B	$3.6B	$8.8B	$9.2B	$8.9B	$6.7B	$10.2B	$10.7B
Income Before Tax	$29.3B	$61.4B	$30.0B	-$706M	$59.2B	$8.7B	$67.7B	$52.8B
Tax Expense	$9.2B	$13.3B	$13.2B	$3.2B	$10.6B	$9.2B	$20.9B	$18.6B
Net Income	$19.2B	$47.7B	$16.5B	-$3.5B	$48.8B	-$1.8B	$47.5B	$32.8B
Net Margin	1.9%	4.5%	1.6%	-0.3%	4.5%	-0.2%	4.0%	2.6%
EPS (Diluted)	$708.81	$1766.96	$610.47	$-131.24	$1806.00	$-64.87	$1759.52	$1214.73
EBITDA	$75.3B	$44.9B	$78.2B	$210.5B	$111.8B	-$66.2B	$97.9B	$100.7B
Shares Outstanding	27M	27M	27M	27M	27M	27M	27M	27M

200880.KS KSC