₩7,070.00 ($5.26)

+40.00 (+0.57%)

Weekly Expected Move ±11.9%

₩5388 ₩6229 ₩7070 ₩7911 ₩8752

KSC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 57 · ₩35.4B mcap · 3M float · 11.02% daily turnover

Analysis Technicals Weather Peers

Revenue

$385.4B -13.4% ▼

5Y CAGR: +11.9%

Gross Profit

$24.0B -26.4% ▼

5Y CAGR: +28.6%

Operating Income

$6.2B -47.4% ▼

Net Income

-$23.2B -55.6% ▼

EPS (Diluted)

$-106.57 -42.8% ▼

EBITDA

$17.9B +112.9% ▲

5Y CAGR: +34.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$234.0B	$277.8B	$364.3B	$444.9B	$385.4B
YoY Growth	+6.5%	+18.7%	+31.2%	+22.1%	-13.4%
Cost of Revenue	$212.7B	$248.9B	$332.7B	$412.3B	$361.4B
Gross Profit	$21.3B	$28.9B	$31.6B	$32.6B	$24.0B
Gross Margin	9.1%	10.4%	8.7%	7.3%	6.2%
R&D Expenses	$2.4B	$4.5B	$2.1B	$1.5B	$0
SG&A Expenses	$5.4B	$7.3B	$9.0B	$7.2B	$0
Operating Expenses	$14.7B	$19.6B	$20.8B	$20.7B	$17.8B
Operating Income	$6.5B	$9.3B	$10.8B	$11.9B	$6.2B
Operating Margin	2.8%	3.3%	3.0%	2.7%	1.6%
Interest Expense	$3.3B	$2.7B	$4.7B	$2.8B	$1.7B
Income Before Tax	-$17.5B	-$17.2B	-$14.6B	-$6.6B	-$22.0B
Tax Expense	$315M	$5.5B	$5.6B	$8.3B	$1.3B
Net Income	-$17.8B	-$22.6B	-$20.3B	-$14.9B	-$23.2B
Net Margin	-7.6%	-8.1%	-5.6%	-3.4%	-6.0%
EPS (Diluted)	$-92.18	$-120.51	$-108.94	$-74.64	$-106.57
EBITDA	-$1.3B	-$1.8B	$743M	$8.4B	$17.9B
Shares Outstanding	193M	188M	186M	200M	218M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$114.7B	$107.8B	$102.9B	$97.0B	$90.3B	$95.2B	$85.3B	$94.0B
Cost of Revenue	$105.7B	$102.0B	$94.7B	$90.8B	$85.3B	$90.5B	$79.1B	$87.1B
Gross Profit	$9.0B	$5.8B	$8.1B	$6.2B	$5.0B	$4.7B	$6.2B	$6.9B
Gross Margin	7.8%	5.4%	7.9%	6.4%	5.5%	4.9%	7.2%	7.3%
R&D Expenses	$334M	$340M	$0	$274M	$254M	$288M	$123M	$271M
SG&A Expenses	$1.8B	$1.6B	$5.5B	$1.6B	$1.4B	$1.3B	$1.5B	$4.0B
Operating Expenses	$5.2B	$5.1B	$5.5B	$5.5B	$4.2B	$2.6B	$4.5B	$4.4B
Operating Income	$3.8B	$660M	$2.6B	$748M	$806M	$2.1B	$1.6B	$2.5B
Operating Margin	3.3%	0.6%	2.6%	0.8%	0.9%	2.2%	1.9%	2.7%
Interest Expense	$415M	$421M	$380M	$414M	$462M	$480M	$363M	$391M
Income Before Tax	$4.3B	-$3.7B	$1.7B	-$2.0B	-$1.0B	-$20.7B	$5.3B	$3.0B
Tax Expense	-$934M	$7.6B	$152M	-$564M	$1.4B	$302M	$1.6B	$327M
Net Income	$5.2B	-$11.3B	$1.6B	-$1.4B	-$2.4B	-$21.0B	$3.8B	$2.6B
Net Margin	4.5%	-10.4%	1.5%	-1.4%	-2.6%	-22.1%	4.4%	2.8%
EPS (Diluted)	$26.00	$-56.23	$8.00	$-7.00	$-12.00	$-1929.00	$754.92	$523.88
EBITDA	$7.7B	-$57M	$11.3B	$1.3B	$2.2B	$3.2B	$4.6B	$5.5B
Shares Outstanding	200M	200M	195M	199M	198M	11M	5M	5M

214330.KS KSC